Financhill
Buy
58

INOD Quote, Financials, Valuation and Earnings

Last price:
$53.12
Seasonality move :
9.09%
Day range:
$52.11 - $54.02
52-week range:
$26.41 - $93.85
Dividend yield:
0%
P/E ratio:
55.21x
P/S ratio:
7.81x
P/B ratio:
17.53x
Volume:
754.7K
Avg. volume:
1.1M
1-year change:
23.81%
Market cap:
$1.7B
Revenue:
$170.5M
EPS (TTM):
$0.97
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $58.2M $69.8M $79M $86.8M $170.5M
Revenue Growth (YoY) 4.26% 19.77% 13.26% 9.84% 96.44%
 
Cost of Revenues $38.2M $43.9M $51.3M $54.9M $103.5M
Gross Profit $20M $25.8M $27.7M $31.9M $66.9M
Gross Profit Margin 34.38% 37.03% 35.02% 36.78% 39.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.7M $27.9M $37.9M $31M $42.7M
Other Inc / (Exp) -- $580K -- -- --
Operating Expenses $18.7M $27.9M $37.9M $31M $42.7M
Operating Income $1.4M -$2.1M -$10.3M $939K $24.2M
 
Net Interest Expenses $135K -- -- $179K --
EBT. Incl. Unusual Items $1M -$963K -$10.5M $139K $24.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $401K $842K $1.5M $1M -$4.2M
Net Income to Company $644K -$1.8M -$12M -$889K $28.7M
 
Minority Interest in Earnings $27K -$132K -$70K $19K $15K
Net Income to Common Excl Extra Items $644K -$1.8M -$12M -$889K $28.7M
 
Basic EPS (Cont. Ops) $0.03 -$0.06 -$0.44 -$0.03 $0.98
Diluted EPS (Cont. Ops) $0.02 -$0.06 -$0.44 -$0.03 $0.89
Weighted Average Basic Share $24.6M $26.6M $27.3M $28.1M $29.2M
Weighted Average Diluted Share $25.6M $26.6M $27.3M $28.1M $32.2M
 
EBITDA $3.6M $790K -$6.4M $5.7M $30M
EBIT $1.4M -$2.1M -$10.3M $939K $24.2M
 
Revenue (Reported) $58.2M $69.8M $79M $86.8M $170.5M
Operating Income (Reported) $1.4M -$2.1M -$10.3M $939K $24.2M
Operating Income (Adjusted) $1.4M -$2.1M -$10.3M $939K $24.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $17.5M $18.4M $22.2M $52.2M $62.6M
Revenue Growth (YoY) 19.91% 5.71% 20.18% 135.57% 19.77%
 
Cost of Revenues $10.3M $12.3M $14M $30.4M $37.4M
Gross Profit $7.1M $6.1M $8.2M $21.8M $25.1M
Gross Profit Margin 40.87% 33.12% 36.83% 41.76% 40.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.3M $9.1M $7.4M $9.9M $13.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.3M $9.1M $7.4M $9.9M $13.7M
Operating Income -$130K -$3M $764K $11.9M $11.4M
 
Net Interest Expenses $4K -- $66K -- --
EBT. Incl. Unusual Items -$519K -$3.1M $757K $11.4M $12.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $328K $268K $374K -$5.9M $3.8M
Net Income to Company -$847K -$3.3M $1.1M $17.4M $8.3M
 
Minority Interest in Earnings -$47K $1K $12K $2K --
Net Income to Common Excl Extra Items -$847K -$3.3M $383K $17.4M $8.3M
 
Basic EPS (Cont. Ops) -$0.03 -$0.12 $0.01 $0.60 $0.26
Diluted EPS (Cont. Ops) -$0.03 -$0.12 $0.01 $0.51 $0.24
Weighted Average Basic Share $27M $27.3M $28.5M $29M $31.8M
Weighted Average Diluted Share $27M $27.3M $32.5M $34M $35.3M
 
EBITDA $554K -$2M $2M $13.4M $13.1M
EBIT -$130K -$3M $764K $11.9M $11.4M
 
Revenue (Reported) $17.5M $18.4M $22.2M $52.2M $62.6M
Operating Income (Reported) -$130K -$3M $764K $11.9M $11.4M
Operating Income (Adjusted) -$130K -$3M $764K $11.9M $11.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $65.8M $78.9M $80M $137.4M $238.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $40M $49.9M $53M $87M $140.5M
Gross Profit $25.7M $29M $27M $50.4M $98M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.8M $37.7M $31.1M $35.4M $58.3M
Other Inc / (Exp) $580K -- -- -- --
Operating Expenses $24.8M $37.7M $31.1M $35.4M $58.3M
Operating Income $952K -$8.7M -$4.1M $14.9M $39.6M
 
Net Interest Expenses $40K $3K $129K $112K --
EBT. Incl. Unusual Items $1.1M -$9.8M -$3.5M $15M $41.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $518K $1.5M $1M -$5M $7.8M
Net Income to Company $619K -$11.3M -$9.6M $25.1M $33.7M
 
Minority Interest in Earnings -$61K -$141K $17K $12K $7K
Net Income to Common Excl Extra Items $619K -$11.3M -$4.5M $20M $33.7M
 
Basic EPS (Cont. Ops) $0.03 -$0.41 -$0.16 $0.69 $1.08
Diluted EPS (Cont. Ops) $0.02 -$0.41 -$0.17 $0.59 $0.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.6M -$5.1M $413K $20.4M $46.1M
EBIT $952K -$8.7M -$4.1M $14.9M $39.6M
 
Revenue (Reported) $65.8M $78.9M $80M $137.4M $238.5M
Operating Income (Reported) $952K -$8.7M -$4.1M $14.9M $39.6M
Operating Income (Adjusted) $952K -$8.7M -$4.1M $14.9M $39.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $50.5M $59.6M $60.7M $111.3M $179.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30.8M $37.7M $39.6M $71M $107.7M
Gross Profit $19.7M $21.9M $21.1M $40.3M $71.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.8M $29.6M $22.8M $27.2M $42.8M
Other Inc / (Exp) $580K -- -- -- --
Operating Expenses $19.8M $29.6M $22.8M $27.2M $42.8M
Operating Income -$106K -$7.7M -$1.7M $13.1M $28.7M
 
Net Interest Expenses $18K $3K $129K $55K --
EBT. Incl. Unusual Items $53K -$8.8M -$1.8M $13.1M $30.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $621K $1.3M $780K -$5.2M $6.7M
Net Income to Company -$568K -$10M -$7.7M $18.4M $23.3M
 
Minority Interest in Earnings -$63K -$72K $15K $8K --
Net Income to Common Excl Extra Items -$568K -$10M -$2.5M $18.4M $23.3M
 
Basic EPS (Cont. Ops) -$0.02 -$0.37 -$0.09 $0.63 $0.74
Diluted EPS (Cont. Ops) -$0.02 -$0.37 -$0.09 $0.54 $0.66
Weighted Average Basic Share $79.4M $81.7M $83.8M $86.6M $95.1M
Weighted Average Diluted Share $82.9M $81.7M $87.8M $95.1M $105.5M
 
EBITDA $1.9M -$4.8M $1.8M $17.3M $33.7M
EBIT -$106K -$7.7M -$1.7M $13.1M $28.7M
 
Revenue (Reported) $50.5M $59.6M $60.7M $111.3M $179.3M
Operating Income (Reported) -$106K -$7.7M -$1.7M $13.1M $28.7M
Operating Income (Adjusted) -$106K -$7.7M -$1.7M $13.1M $28.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $17.6M $18.9M $10.3M $13.8M $46.9M
Short Term Investments -- -- $507K $14K $14K
Accounts Receivable, Net $10M $11.4M $9.5M $14.3M $28M
Inventory -- -- -- -- --
Prepaid Expenses $4.2M -- -- -- --
Other Current Assets -- $3.7M $3.9M $4M $6.1M
Total Current Assets $31.9M $34M $23.7M $32.1M $79.9M
 
Property Plant And Equipment $13.8M $8.6M $6.8M $7.3M $8.3M
Long-Term Investments -- -- -- -- --
Goodwill $2.2M $2.1M $2M $2.1M $2M
Other Intangibles $10M $10.3M $12.5M $13.8M $13.4M
Other Long-Term Assets $2.6M $2.2M $1.5M $2.4M $1.3M
Total Assets $57.3M $59.2M $48M $59.4M $113.4M
 
Accounts Payable $1.4M $1.8M $2.6M $2.7M $4.6M
Accrued Expenses $9.2M $14M $13.4M $10.9M $18.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $990K $1M $693K $782K $877K
Other Current Liabilities $1.7M $1.3M $877K $1.3M $1.6M
Total Current Liabilities $18.3M $21.3M $20.8M $22.9M $39.5M
 
Long-Term Debt $7M $5.3M $4M $4.7M $3.8M
Capital Leases -- -- -- -- --
Total Liabilities $31M $32.8M $30M $34.4M $50.1M
 
Common Stock $289K $303K $306K $320K $345K
Other Common Equity Adj -$938K -$2.2M -$2.1M -$1.6M -$2.5M
Common Equity $29.6M $29.9M $18.8M $25.7M $63.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$3.4M -$3.5M -$727K -$708K -$83K
Total Equity $26.3M $26.4M $18M $25M $63.4M
 
Total Liabilities and Equity $57.3M $59.2M $48M $59.4M $113.4M
Cash and Short Terms $17.6M $18.9M $10.3M $13.8M $46.9M
Total Debt $8.4M $5.3M $4M $4.7M $3.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $20.9M $10.7M $14.8M $26.4M $73.9M
Short Term Investments -- -- $13K $14K --
Accounts Receivable, Net $9M $9.4M $10.7M $23.2M $39.4M
Inventory -- -- -- -- --
Prepaid Expenses $3.9M $3.8M -- -- --
Other Current Assets -- -- $3.8M $5.2M --
Total Current Assets $33.8M $23.9M $29.3M $54.8M $118.8M
 
Property Plant And Equipment $8.3M $6.9M $7.6M $7.8M $11.5M
Long-Term Investments -- -- -- -- --
Goodwill $2.1M $2M $2M $2.1M --
Other Intangibles $10.2M $11.9M $13.4M $13.9M --
Other Long-Term Assets $2.3M $1.5M $2.5M $1.8M --
Total Assets $58.8M $47.8M $56.4M $88.2M $152.9M
 
Accounts Payable $1.8M $3M $2.4M $3.5M $4.4M
Accrued Expenses $12.9M $13.6M $15.3M $13.8M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1M $742K $752K $855K --
Other Current Liabilities $1.1M $596K $1M $1.2M --
Total Current Liabilities $20.3M $20.9M $22.9M $29.8M $44.5M
 
Long-Term Debt $5.5M $3.9M $4.9M $4M $3.6M
Capital Leases -- -- -- -- --
Total Liabilities $31.6M $30.8M $34.3M $41.2M $55.7M
 
Common Stock $303K $306K $319K $322K $351K
Other Common Equity Adj -$1.9M -$4.1M -$1.6M -$1.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$3.5M -$729K -$712K -$700K -$83K
Total Equity $27.3M $17.1M $22.1M $47M $97.2M
 
Total Liabilities and Equity $58.8M $47.8M $56.4M $88.2M $152.9M
Cash and Short Terms $20.9M $10.7M $14.8M $26.4M $73.9M
Total Debt $5.5M $3.9M $4.9M $4M $3.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $644K -$1.8M -$12M -$889K $28.7M
Depreciation & Amoritzation $2.3M $2.9M $3.9M $4.7M $5.8M
Stock-Based Compensation $913K $1.8M $3.3M $4M $4M
Change in Accounts Receivable -$481K -$1.9M $1.3M -$5.1M -$14.7M
Change in Inventories -- -- -- -- --
Cash From Operations $5.7M $5.2M -$1.2M $5.9M $35M
 
Capital Expenditures $1.4M $4.4M $6.5M $5.6M $7.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4M -$4.4M -$7M -$5.1M -$7.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $580K -- -- -- --
Long-Term Debt Repaid -- -- -$639K -$452K -$513K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$864K -$1.5M -- -$452K -$610K
Cash From Financing $2.3M $773K -$307K $2.9M $6.1M
 
Beginning Cash (CF) $17.6M $18.9M $9.8M $13.8M $46.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.7M $1.3M -$9.1M $4M $33.1M
Ending Cash (CF) $24.4M $20M $128K $18.1M $79.7M
 
Levered Free Cash Flow $4.2M $783K -$7.7M $339K $27.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$847K -$3.3M $1.1M $17.4M $8.3M
Depreciation & Amoritzation $684K $1M $1.2M $1.5M $1.7M
Stock-Based Compensation $503K $805K $1M $855K $2.7M
Change in Accounts Receivable $571K $1.4M -$2.5M -$4.9M -$5.5M
Change in Inventories -- -- -- -- --
Cash From Operations $56K $2.2M $1.6M $11.4M $18.8M
 
Capital Expenditures $1.4M $1.6M $1.3M $1.5M $4.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4M -$1.6M -$1.3M -$1.5M -$4.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$510K $192K $294K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$92K $477K -$329K -$516K --
Cash From Financing $372K $63K $842K -$195K -$97K
 
Beginning Cash (CF) $20.9M $10.7M $14.8M $26.4M $73.9M
Foreign Exchange Rate Adjustment -$98K -$412K $19K $134K -$377K
Additions / Reductions -$1.1M $248K $1.2M $9.9M $14.1M
Ending Cash (CF) $19.7M $10.6M $16M $36.4M $87.5M
 
Levered Free Cash Flow -$1.4M $597K $298K $9.9M $14.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $619K -$11.3M -$9.6M $25.1M $33.7M
Depreciation & Amoritzation $2.6M $3.7M $4.5M $5.5M $6.5M
Stock-Based Compensation $1.3M $3M $3.9M $3.9M $9.4M
Change in Accounts Receivable -$618K -$613K -$1.6M -$12.8M -$17M
Change in Inventories -- -- -- -- --
Cash From Operations $5.6M -$2.2M $6.2M $17.8M $51.2M
 
Capital Expenditures $3.2M $6.7M $5.6M $6.8M $10.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.2M -$6.7M -$5.6M -$6.8M -$10.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$129K -$452K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.5M -$25K -- -- --
Cash From Financing $3.2M -$246K $2.8M $240K $7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.6M -$10.2M $4.1M $11.6M $47.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4M -$8.9M $640K $11M $40.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$568K -$10M -$7.7M $18.4M $23.3M
Depreciation & Amoritzation $2.1M $2.8M $3.5M $4.2M $4.9M
Stock-Based Compensation $1.1M $2.4M $3M $2.9M $8.3M
Change in Accounts Receivable $431K $1.7M -$1.2M -$8.8M -$11.2M
Change in Inventories -- -- -- -- --
Cash From Operations $5.6M -$1.7M $5.8M $17.7M $33.9M
 
Capital Expenditures $2.9M $5.3M $4.3M $5.5M $8.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.9M -$5.3M -$3.8M -$5.5M -$8.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$510K -- -- -$229K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.4M -$0 -$329K -$613K --
Cash From Financing $785K -$234K $2.8M $197K $1.1M
 
Beginning Cash (CF) $60.3M $36.6M $38.8M $61.8M $190.2M
Foreign Exchange Rate Adjustment -$138K -$1M $228K $199K $235K
Additions / Reductions $3.4M -$8.2M $5M $12.6M $27M
Ending Cash (CF) $63.5M $27.4M $44M $74.6M $217.4M
 
Levered Free Cash Flow $2.7M -$6.9M $1.5M $12.2M $25.6M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock