Financhill
Buy
92

ZVIA Quote, Financials, Valuation and Earnings

Last price:
$3.63
Seasonality move :
18.99%
Day range:
$3.34 - $3.66
52-week range:
$0.62 - $4.99
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.51x
P/B ratio:
4.48x
Volume:
5.2M
Avg. volume:
779.5K
1-year change:
348.22%
Market cap:
$240.5M
Revenue:
$155M
EPS (TTM):
-$0.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $110M $138.2M $163.2M $166.4M $155M
Revenue Growth (YoY) 28.59% 25.58% 18.1% 1.99% -6.84%
 
Cost of Revenues $60.5M $74.2M $93.2M $91.7M $83.1M
Gross Profit $49.5M $63.9M $70M $74.8M $71.9M
Gross Profit Margin 44.99% 46.28% 42.91% 44.92% 46.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54M $150.4M $116.5M $102.1M $92.1M
Other Inc / (Exp) -$593K -$207K $286K $673K -$2.2M
Operating Expenses $55M $151.4M $117.9M $103.7M $93.4M
Operating Income -$5.5M -$87.4M -$47.9M -$28.9M -$21.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$6.1M -$87.6M -$47.6M -$28.3M -$23.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $34K $65K $52K $66K
Net Income to Company -$6.1M -$87.7M -$47.6M -$28.3M -$23.8M
 
Minority Interest in Earnings -- $39.8M $13.8M $6.8M $3.8M
Net Income to Common Excl Extra Items -$6.1M -$47.9M -$33.9M -$21.5M -$20M
 
Basic EPS (Cont. Ops) -- -$1.33 -$0.81 -$0.41 -$0.34
Diluted EPS (Cont. Ops) -- -$1.33 -$0.81 -$0.41 -$0.34
Weighted Average Basic Share $64.5M $34.5M $43.5M $50.6M $58.7M
Weighted Average Diluted Share $64.5M $34.5M $43.5M $50.6M $58.7M
 
EBITDA -$4.5M -$86.4M -$46.5M -$27.3M -$20.2M
EBIT -$5.5M -$87.4M -$47.9M -$28.9M -$21.5M
 
Revenue (Reported) $110M $138.2M $163.2M $166.4M $155M
Operating Income (Reported) -$5.5M -$87.4M -$47.9M -$28.9M -$21.5M
Operating Income (Adjusted) -$5.5M -$87.4M -$47.9M -$28.9M -$21.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $30.7M $38M $43.3M $38.8M $38M
Revenue Growth (YoY) 36.48% 23.91% 13.85% -10.4% -2%
 
Cost of Revenues $16.5M $22.2M $23.2M $21.1M $19M
Gross Profit $14.2M $15.9M $20.1M $17.7M $19M
Gross Profit Margin 46.22% 41.75% 46.43% 45.67% 50.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.7M $33.1M $22.9M $24.7M $23M
Other Inc / (Exp) $4K $82K $340K $97K -$2.1M
Operating Expenses $13.9M $33.4M $23.4M $25M $23.3M
Operating Income $243K -$17.6M -$3.3M -$7.3M -$4.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $247K -$17.5M -$2.9M -$7.2M -$6.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $12K $1K $13K $41K
Net Income to Company $247K -$17.5M -$2.9M -$7.2M -$6.4M
 
Minority Interest in Earnings -$247K $6.6M $821K $1.4M $1.1M
Net Income to Common Excl Extra Items -- -$10.9M -$2.1M -$5.8M -$5.2M
 
Basic EPS (Cont. Ops) -- -$0.28 -$0.03 -$0.10 -$0.08
Diluted EPS (Cont. Ops) -- -$0.28 -$0.04 -$0.10 -$0.08
Weighted Average Basic Share $64.5M $38.4M $49.4M $55.9M $63M
Weighted Average Diluted Share $64.5M $38.4M $72.3M $55.9M $76.5M
 
EBITDA $487K -$17.2M -$2.8M -$7M -$4M
EBIT $243K -$17.6M -$3.3M -$7.3M -$4.2M
 
Revenue (Reported) $30.7M $38M $43.3M $38.8M $38M
Operating Income (Reported) $243K -$17.6M -$3.3M -$7.3M -$4.2M
Operating Income (Adjusted) $243K -$17.6M -$3.3M -$7.3M -$4.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $118.2M $145.5M $168.4M $161.9M $154.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $63.6M $80.8M $94.2M $89.6M $81M
Gross Profit $54.7M $64.7M $74.2M $72.4M $73.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56.5M $168.8M $106.4M $103.8M $90.5M
Other Inc / (Exp) -$440K -$129K $544K $430K -$4.4M
Operating Expenses $57.4M $169.9M $107.8M $105.3M $91.7M
Operating Income -$2.8M -$105.2M -$33.6M -$33M -$18.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.2M -$105.4M -$33M -$32.5M -$22.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $46K $53K $64K $94K
Net Income to Company -$3.2M -$105.4M -$33.1M -$32.6M -$23M
 
Minority Interest in Earnings -$247K $46.4M $8M $7.4M $3.5M
Net Income to Common Excl Extra Items -$3.5M -$59M -$25.1M -$25.2M -$19.4M
 
Basic EPS (Cont. Ops) $0.01 -$1.62 -$0.56 -$0.48 -$0.31
Diluted EPS (Cont. Ops) $0.01 -$1.62 -$0.57 -$0.48 -$0.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.8M -$104.1M -$32.2M -$31.5M -$17.2M
EBIT -$2.8M -$105.2M -$33.6M -$33M -$18.5M
 
Revenue (Reported) $118.2M $145.5M $168.4M $161.9M $154.3M
Operating Income (Reported) -$2.8M -$105.2M -$33.6M -$33M -$18.5M
Operating Income (Adjusted) -$2.8M -$105.2M -$33.6M -$33M -$18.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $30.7M $38M $43.3M $38.8M $38M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.5M $22.2M $23.2M $21.1M $19M
Gross Profit $14.2M $15.9M $20.1M $17.7M $19M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.7M $33.1M $22.9M $24.7M $23M
Other Inc / (Exp) $4K $82K $340K $97K -$2.1M
Operating Expenses $13.9M $33.4M $23.4M $25M $23.3M
Operating Income $243K -$17.6M -$3.3M -$7.3M -$4.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $247K -$17.5M -$2.9M -$7.2M -$6.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $12K $1K $13K $41K
Net Income to Company $247K -$17.5M -$2.9M -$7.2M -$6.4M
 
Minority Interest in Earnings -$247K $6.6M $821K $1.4M $1.1M
Net Income to Common Excl Extra Items -- -$10.9M -$2.1M -$5.8M -$5.2M
 
Basic EPS (Cont. Ops) -- -$0.28 -$0.03 -$0.10 -$0.08
Diluted EPS (Cont. Ops) -- -$0.28 -$0.04 -$0.10 -$0.08
Weighted Average Basic Share $64.5M $38.4M $49.4M $55.9M $63M
Weighted Average Diluted Share $64.5M $38.4M $72.3M $55.9M $76.5M
 
EBITDA $487K -$17.2M -$2.8M -$7M -$4M
EBIT $243K -$17.6M -$3.3M -$7.3M -$4.2M
 
Revenue (Reported) $30.7M $38M $43.3M $38.8M $38M
Operating Income (Reported) $243K -$17.6M -$3.3M -$7.3M -$4.2M
Operating Income (Adjusted) $243K -$17.6M -$3.3M -$7.3M -$4.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $14.9M $43.1M $47.4M $32M $30.7M
Short Term Investments -- $30M -- -- --
Accounts Receivable, Net $6.9M $9M $11.1M $11.1M $10.8M
Inventory $20.8M $31.5M $27.6M $34.6M $18.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5M $3.4M $2.6M $5.1M $1.8M
Total Current Assets $44.2M $117.1M $88.7M $82.7M $61.9M
 
Property Plant And Equipment $1.8M $3.4M $5.3M $4.1M $2.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $3.9M $4.2M $4.4M $3.5M $3.2M
Other Long-Term Assets $81K $301K $539K $579K $503K
Total Assets $50M $125M $98.9M $90.9M $68M
 
Accounts Payable $9M $13.5M $8M $21.2M $15.3M
Accrued Expenses $885K $3.7M $5M $4.4M $6.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $623K $236K $715K $575K $587K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.1M $20.4M $17.1M $27.7M $24.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $246.8M $20.4M $17.1M $29.1M $25M
 
Common Stock -- $64K $70K $71K $73K
Other Common Equity Adj -- -- -- -- --
Common Equity -$196.8M $128.5M $110M $89.9M $64.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$23.9M -$28.2M -$28.1M -$21.9M
Total Equity -$196.8M $104.6M $81.8M $61.8M $42.9M
 
Total Liabilities and Equity $50M $125M $98.9M $90.9M $68M
Cash and Short Terms $14.9M $73.1M $47.4M $32M $30.7M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $12.4M $28.8M $56M $28.7M $27.7M
Short Term Investments -- $30M -- -- --
Accounts Receivable, Net $9.4M $13.4M $14.3M $14M $8.8M
Inventory $20.1M $32.4M $29M $30.6M $17.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.8M $2.5M $2.1M $4M $2.7M
Total Current Assets $44.6M $107.1M $103.4M $77.4M $56.3M
 
Property Plant And Equipment $1.7M $5.2M $5M $3.7M $2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $3.9M $3.7M $4.2M $3.4M $3.1M
Other Long-Term Assets $68K $514K $520K $560K $484K
Total Assets $50.3M $116.5M $113.2M $85.1M $62M
 
Accounts Payable $8.9M $15.3M $22.2M $19M $13.9M
Accrued Expenses $1.5M $4.1M $4.7M $6.7M $6.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $641K $608K $577K $592K $666K
Other Current Liabilities $2.6M -- -- -- --
Total Current Liabilities $14.3M $22.1M $30.1M $27.8M $24M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $246.8M $22.6M $31.9M $29M $24.7M
 
Common Stock $976K $67K $71K $72K $74K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$28.6M -$28.3M -$24.2M -$16.4M
Total Equity -$196.5M $93.9M $81.3M $56.1M $37.3M
 
Total Liabilities and Equity $50.3M $116.5M $113.2M $85.1M $62M
Cash and Short Terms $12.4M $58.8M $56M $28.7M $27.7M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.1M -$87.7M -$47.6M -$28.3M -$23.8M
Depreciation & Amoritzation $932K $997K $1.3M $1.6M $1.3M
Stock-Based Compensation $7.9M $77.7M $26.9M $8.3M $5M
Change in Accounts Receivable -$2.1M -$2.1M -$2M -$42K $324K
Change in Inventories -$9.4M -$10.7M $3.9M -$7M $15.9M
Cash From Operations -$3.3M -$17.8M -$20.8M -$16.3M -$1M
 
Capital Expenditures $805K $3.1M $2.6M $1.6M $283K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$805K -$33.1M $27.4M $805K -$283K
 
Dividends Paid (Ex Special Dividend) -- -$2.7M -- -- --
Special Dividend Paid
Long-Term Debt Issued $114.5M $74.7M -- -- $8M
Long-Term Debt Repaid -$114.5M -$74.7M -- -- -$8M
Repurchase of Common Stock -$175M -$49.6M -- -- --
Other Financing Activities -$20K -$8.1M -$2.5M -- --
Cash From Financing $15.8M $79.1M -$2.3M $25K --
 
Beginning Cash (CF) $3.2M $14.9M $43.1M $47.4M $32M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.7M $28.2M $4.3M -$15.4M -$1.3M
Ending Cash (CF) $14.9M $43.1M $47.4M $32M $30.7M
 
Levered Free Cash Flow -$4.1M -$20.9M -$23.4M -$17.9M -$1.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $247K -$17.5M -$2.9M -$7.2M -$6.4M
Depreciation & Amoritzation $231K $351K $419K $328K $252K
Stock-Based Compensation $37K $8.9M $2.4M $1.5M $731K
Change in Accounts Receivable -$2.4M -$4.4M -$3.2M -$2.9M $2M
Change in Inventories $734K -$920K -$1.4M $3.9M $1.5M
Cash From Operations -$2.3M -$11.4M $9.4M -$3.2M -$2.9M
 
Capital Expenditures $254K $565K $862K $33K $11K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$254K -$565K -$862K -$33K -$11K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29.5M -- -- $8M --
Long-Term Debt Repaid -$29.5M -- -- -$8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.3M -- -- --
Cash From Financing $10K -$2.3M $23K -- --
 
Beginning Cash (CF) $14.9M $43.1M $47.4M $32M $30.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.6M -$14.3M $8.6M -$3.2M -$2.9M
Ending Cash (CF) $12.4M $28.8M $56M $28.7M $27.7M
 
Levered Free Cash Flow -$2.6M -$12M $8.5M -$3.2M -$2.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.2M -$105.4M -$33.1M -$32.6M -$23M
Depreciation & Amoritzation $952K $1.1M $1.4M $1.5M $1.3M
Stock-Based Compensation $7.9M $86.6M $20.4M $7.4M $4.2M
Change in Accounts Receivable -$3M -$4M -$893K $268K $5.3M
Change in Inventories -$7.4M -$12.4M $3.5M -$1.7M $13.5M
Cash From Operations -$3.1M -$26.9M $19K -$28.9M -$742K
 
Capital Expenditures $617K $3.5M $2.9M $795K $261K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$617K -$33.5M $27.1M $1.6M -$261K
 
Dividends Paid (Ex Special Dividend) -- -$2.7M -- -- --
Special Dividend Paid
Long-Term Debt Issued $118.9M -- -- $8M --
Long-Term Debt Repaid -$122.4M -- -- -$8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$10.4M -- -- --
Cash From Financing $12.3M $76.8M $10K $2K --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.5M $16.5M $27.1M -$27.2M -$1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.7M -$30.3M -$2.9M -$29.7M -$1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $247K -$17.5M -$2.9M -$7.2M -$6.4M
Depreciation & Amoritzation $231K $351K $419K $328K $252K
Stock-Based Compensation $37K $8.9M $2.4M $1.5M $731K
Change in Accounts Receivable -$2.4M -$4.4M -$3.2M -$2.9M $2M
Change in Inventories $734K -$920K -$1.4M $3.9M $1.5M
Cash From Operations -$2.3M -$11.4M $9.4M -$3.2M -$2.9M
 
Capital Expenditures $254K $565K $862K $33K $11K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$254K -$565K -$862K -$33K -$11K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29.5M -- -- $8M --
Long-Term Debt Repaid -$29.5M -- -- -$8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.3M -- -- --
Cash From Financing $10K -$2.3M $23K -- --
 
Beginning Cash (CF) $14.9M $43.1M $47.4M $32M $30.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.6M -$14.3M $8.6M -$3.2M -$2.9M
Ending Cash (CF) $12.4M $28.8M $56M $28.7M $27.7M
 
Levered Free Cash Flow -$2.6M -$12M $8.5M -$3.2M -$2.9M

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

GET BETTER TRADE IDEAS

Popular

Is SoFi Stock a Buy Under $20?
Is SoFi Stock a Buy Under $20?

After briefly flirting with penny‑stock territory during the 2022 bear…

Why Is Apple Stock Not Joining the Broader Market Rally?
Why Is Apple Stock Not Joining the Broader Market Rally?

The S&P 500 has sprinted 4.92% higher so far in…

Will Google Stock Double by 2030?
Will Google Stock Double by 2030?

If you bought Alphabet (NASDAQ: GOOGL) when Gmail launched in…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock