Financhill
Buy
66

INVA Quote, Financials, Valuation and Earnings

Last price:
$18.56
Seasonality move :
4.75%
Day range:
$18.40 - $18.67
52-week range:
$15.20 - $21.28
Dividend yield:
0%
P/E ratio:
98.63x
P/S ratio:
3.71x
P/B ratio:
1.80x
Volume:
445.9K
Avg. volume:
760.2K
1-year change:
21.39%
Market cap:
$1.2B
Revenue:
$358.7M
EPS (TTM):
-$1.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $336.8M $391.9M $331.3M $310.5M $358.7M
Revenue Growth (YoY) 29.03% 16.35% -15.45% -6.3% 15.54%
 
Cost of Revenues -- -- $13.8M $42.6M $36.6M
Gross Profit $336.8M $391.9M $317.5M $267.8M $322.1M
Gross Profit Margin -- -- 95.84% 86.27% 89.8%
 
R&D Expenses $1.8M $576K $41.4M $33.9M $13.7M
Selling, General & Admin $13.9M $16.2M $63.5M $98.2M $115.7M
Other Inc / (Exp) $49.9M $87.4M $89.4M $83.6M -$126.4M
Operating Expenses $15.7M $16.8M $110.6M $153.9M $155.2M
Operating Income $321.1M $375.1M $207M $113.9M $166.9M
 
Net Interest Expenses $16.8M $17.2M $9.4M $3.3M $3.1M
EBT. Incl. Unusual Items $354.2M $445.3M $286.9M $194.1M $37.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.4M $76.4M $66.7M $14.4M $14M
Net Income to Company $293.8M $368.8M $220.3M $179.7M $23.4M
 
Minority Interest in Earnings -$69.4M -$103M -$6.3M -- --
Net Income to Common Excl Extra Items $224.4M $265.9M $213.9M $179.7M $23.4M
 
Basic EPS (Cont. Ops) $2.21 $3.24 $3.07 $2.75 $0.37
Diluted EPS (Cont. Ops) $2.02 $2.87 $2.37 $2.20 $0.36
Weighted Average Basic Share $101.3M $82.1M $69.6M $65.4M $62.7M
Weighted Average Diluted Share $113.6M $94.3M $95.2M $86.9M $74.2M
 
EBITDA $372.6M $464.3M $308.3M $235M $85.5M
EBIT $372.6M $464.3M $302.7M $213.3M $59.6M
 
Revenue (Reported) $336.8M $391.9M $331.3M $310.5M $358.7M
Operating Income (Reported) $321.1M $375.1M $207M $113.9M $166.9M
Operating Income (Adjusted) $372.6M $464.3M $302.7M $213.3M $59.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $85.5M $90.1M $76.4M $77.5M $88.6M
Revenue Growth (YoY) 8.69% 5.31% -15.2% 1.48% 14.37%
 
Cost of Revenues -- -- $10.3M $11M $8.8M
Gross Profit -- $90.1M $66M $66.5M $79.8M
Gross Profit Margin -- -- 86.45% 85.84% 90.02%
 
R&D Expenses $49K $5.8M $12.6M $3.9M $4.4M
Selling, General & Admin $6M $6.5M $19.7M $30.4M $27.5M
Other Inc / (Exp) $54.6M -$30.3M $12.3M $20.8M -$79.8M
Operating Expenses $6M $12.3M $36.1M $40.7M $38.4M
Operating Income $79.5M $77.7M $29.9M $25.8M $41.4M
 
Net Interest Expenses $4.7M $2.7M $1.1M $1.5M $173K
EBT. Incl. Unusual Items $129.4M $44.7M $41.1M $45.1M -$38.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.7M $6.9M $6.3M $8.6M $8M
Net Income to Company $109.7M $37.9M $34.9M $36.5M -$46.6M
 
Minority Interest in Earnings -$15.6M -$22.1M -- -- --
Net Income to Common Excl Extra Items $94.1M $15.8M $34.9M $36.5M -$46.6M
 
Basic EPS (Cont. Ops) $0.93 $0.23 $0.51 $0.58 -$0.74
Diluted EPS (Cont. Ops) $0.84 $0.20 $0.42 $0.46 -$0.74
Weighted Average Basic Share $101.4M $69.5M $67.8M $63.2M $62.7M
Weighted Average Diluted Share $113.6M $93.7M $89.8M $84.5M $62.7M
 
EBITDA $137.6M $47.7M $49.4M $57.4M -$27.4M
EBIT $134.1M $47.7M $45.6M $51M -$33.9M
 
Revenue (Reported) $85.5M $90.1M $76.4M $77.5M $88.6M
Operating Income (Reported) $79.5M $77.7M $29.9M $25.8M $41.4M
Operating Income (Adjusted) $134.1M $47.7M $45.6M $51M -$33.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $343.6M $396.4M $317.7M $311.6M $369.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $43.3M $34.5M
Gross Profit -- -- $293.5M $268.3M $335.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.8M $6.4M $48.2M $25.2M $14.2M
Selling, General & Admin $17.3M $16.7M $76.8M $108.9M $112.8M
Other Inc / (Exp) $82.6M $2.5M $132M $92M -$227M
Operating Expenses $19.1M $23.1M $134.3M $158.5M $152.9M
Operating Income $324.5M $373.3M $159.2M $109.8M $182.5M
 
Net Interest Expenses $18.3M $15.3M $7.8M $3.7M $1.8M
EBT. Incl. Unusual Items $388.8M $360.6M $283.4M $198.1M -$46.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $64.2M $63.6M $66.1M $16.7M $13.4M
Net Income to Company $324.6M $297M $217.3M $181.4M -$59.7M
 
Minority Interest in Earnings -$71.5M -$109.5M $15.7M -- --
Net Income to Common Excl Extra Items $253.1M $187.5M $233M $181.4M -$59.7M
 
Basic EPS (Cont. Ops) $2.50 $2.43 $3.35 $2.83 -$0.95
Diluted EPS (Cont. Ops) $2.27 $2.14 $2.25 $2.22 -$1.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $417.7M $384.9M $310M $243.1M $681K
EBIT $407.3M $377.9M $300.6M $218.7M -$25.3M
 
Revenue (Reported) $343.6M $396.4M $317.7M $311.6M $369.8M
Operating Income (Reported) $324.5M $373.3M $159.2M $109.8M $182.5M
Operating Income (Adjusted) $407.3M $377.9M $300.6M $218.7M -$25.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $85.5M $90.1M $76.4M $77.5M $88.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $10.3M $11M $8.8M
Gross Profit -- $90.1M $66M $66.5M $79.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $49K $5.8M $12.6M $3.9M $4.4M
Selling, General & Admin $6M $6.5M $19.7M $30.4M $27.5M
Other Inc / (Exp) $54.6M -$30.3M $12.3M $20.8M -$79.8M
Operating Expenses $6M $12.3M $36.1M $40.7M $38.4M
Operating Income $79.5M $77.7M $29.9M $25.8M $41.4M
 
Net Interest Expenses $4.7M $2.7M $1.1M $1.5M $173K
EBT. Incl. Unusual Items $129.4M $44.7M $41.1M $45.1M -$38.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.7M $6.9M $6.3M $8.6M $8M
Net Income to Company $109.7M $37.9M $34.9M $36.5M -$46.6M
 
Minority Interest in Earnings -$15.6M -$22.1M -- -- --
Net Income to Common Excl Extra Items $94.1M $15.8M $34.9M $36.5M -$46.6M
 
Basic EPS (Cont. Ops) $0.93 $0.23 $0.51 $0.58 -$0.74
Diluted EPS (Cont. Ops) $0.84 $0.20 $0.42 $0.46 -$0.74
Weighted Average Basic Share $101.4M $69.5M $67.8M $63.2M $62.7M
Weighted Average Diluted Share $113.6M $93.7M $89.8M $84.5M $62.7M
 
EBITDA $137.6M $47.7M $49.4M $57.4M -$27.4M
EBIT $134.1M $47.7M $45.6M $51M -$33.9M
 
Revenue (Reported) $85.5M $90.1M $76.4M $77.5M $88.6M
Operating Income (Reported) $79.5M $77.7M $29.9M $25.8M $41.4M
Operating Income (Adjusted) $134.1M $47.7M $45.6M $51M -$33.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $246.5M $201.5M $291M $193.5M $305M
Short Term Investments -- -- -- -- $107.5M
Accounts Receivable, Net $93.9M $110.7M $9.4M $14.5M $20.4M
Inventory -- -- $55.9M $40.7M $33.7M
Prepaid Expenses -- -- $29.6M $21.6M $21.1M
Other Current Assets $1.6M $1.4M $2.9M $4.3M $656K
Total Current Assets $342.1M $313.7M $443.5M $344.2M $554.3M
 
Property Plant And Equipment $28K $109K $3.4M $3M $3M
Long-Term Investments $438.3M $483.8M $403M $561M $394M
Goodwill -- -- $26.7M $17.9M $17.9M
Other Intangibles -- -- $252.9M $230.3M $208.4M
Other Long-Term Assets $214K $11K $4.3M $3.3M $41.5M
Total Assets $999.6M $926.4M $1.2B $1.2B $1.3B
 
Accounts Payable $66K $27K $2.9M $6.7M $2.1M
Accrued Expenses $6M $5.7M $29.6M $27M $29.8M
Current Portion Of Long-Term Debt -- -- $96.2M -- $192M
Current Portion Of Capital Lease Obligations -- $106K $1.3M $1.2M $1.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.1M $5.8M $135M $38.1M $236.1M
 
Long-Term Debt $385.5M $394.7M $444.2M $446.2M $256.3M
Capital Leases -- -- -- -- --
Total Liabilities $391.7M $400.5M $665.7M $568.6M $609.9M
 
Common Stock $1M $696K $692K $633K $627K
Other Common Equity Adj -- -- -- -- --
Common Equity $539.9M $414.7M $565.8M $675M $691.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $67.9M $111.2M -- -- --
Total Equity $607.8M $525.9M $565.8M $675M $691.2M
 
Total Liabilities and Equity $999.6M $926.4M $1.2B $1.2B $1.3B
Cash and Short Terms $246.5M $201.5M $291M $193.5M $412.5M
Total Debt $385.5M $394.7M $540.4M $446.2M $448.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $282.9M $216.8M $144M $178.4M $319.1M
Short Term Investments -- -- -- -- $127.8M
Accounts Receivable, Net $89M $93.5M $75.8M $76M $16.7M
Inventory -- -- $49.7M $37.4M $41.5M
Prepaid Expenses -- -- -- -- $15.4M
Other Current Assets $1.1M $7.5M $26.9M $19.5M $313K
Total Current Assets $372.9M $317.8M $296.4M $311.3M $582M
 
Property Plant And Equipment $24K $4M $3.2M $2.6M $2.6M
Long-Term Investments $519.3M $544.4M $455.9M $628.4M $329.8M
Goodwill -- $5.5M $27.9M $17.9M $17.9M
Other Intangibles -- $105M $248.3M $223.9M $202M
Other Long-Term Assets $188K $313K $3.9M $3.1M $41.3M
Total Assets $1.1B $1.1B $1.1B $1.3B $1.3B
 
Accounts Payable $14K $1.8M $5.9M $890K $4.7M
Accrued Expenses $3.8M $10.8M $25.5M $24.2M $23.8M
Current Portion Of Long-Term Debt -- $96M -- -- $192.2M
Current Portion Of Capital Lease Obligations -- $622K $1.3M $1.3M $1.3M
Other Current Liabilities -- -- -- -- $40.7M
Total Current Liabilities $3.8M $109.2M $38.1M $29.9M $234.7M
 
Long-Term Debt $387.7M $442.7M $444.7M $446.8M $256.7M
Capital Leases -- -- -- -- --
Total Liabilities $391.6M $555.3M $568.3M $563.9M $607.5M
 
Common Stock $1M $696K $659K $628K $628K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $62.2M $165.6M -- -- --
Total Equity $696.7M $552.2M $561.5M $703.7M $646.9M
 
Total Liabilities and Equity $1.1B $1.1B $1.1B $1.3B $1.3B
Cash and Short Terms $282.9M $216.8M $144M $178.4M $446.9M
Total Debt $387.7M $538.7M $444.7M $446.8M $448.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $293.8M $368.8M $220.3M $179.7M $23.4M
Depreciation & Amoritzation -- -- $5.6M $21.8M $25.9M
Stock-Based Compensation $1.7M $2M $7.3M $5.8M $6.4M
Change in Accounts Receivable -$14.5M -$16.8M $9.8M -$20M -$2.3M
Change in Inventories -- -- $280K -$12M -$6.8M
Cash From Operations $313.1M $363.8M $201.7M $141.1M $188.7M
 
Capital Expenditures $13K -- $67K $411K $4.3M
Cash Acquisitions -$102.9M -$213.5M $30.5M $41.3M $43.5M
Cash From Investing -$314.9M $43.7M -$56.6M -$66.8M -$63.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $252.5M -- --
Long-Term Debt Repaid -- -- -$165.1M -$96.2M --
Repurchase of Common Stock -$92K -$394.2M -$8.6M -$75.8M -$14.9M
Other Financing Activities -$30.1M -$59.5M -$134.8M -- --
Cash From Financing -$29.8M -$452.5M -$55.6M -$171.8M -$13.5M
 
Beginning Cash (CF) $278.1M $246.5M $201.5M $291M $193.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31.6M -$45M $89.5M -$97.5M $111.5M
Ending Cash (CF) $246.5M $201.5M $291M $193.5M $305M
 
Levered Free Cash Flow $313.1M $363.8M $201.7M $140.7M $184.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $109.7M $37.9M $34.9M $36.5M -$46.6M
Depreciation & Amoritzation $3.5M -- $3.8M $6.4M $6.5M
Stock-Based Compensation $451K $954K $1.6M $1.5M $2.1M
Change in Accounts Receivable $5M $17.2M -$11.7M $8.1M $8.4M
Change in Inventories -- -- -$598K -$3.5M -$9.2M
Cash From Operations $84.1M $98.1M $25.7M $37M $48.6M
 
Capital Expenditures -- $9K $33K -- --
Cash Acquisitions -$136.6M $45.3M -$2.6M -$3.4M $19.9M
Cash From Investing -$26.4M -$143.2M -$35.7M -$43M -$34.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $252.8M -- -- --
Long-Term Debt Repaid -- -$165.1M -$96.2M -- --
Repurchase of Common Stock -$25K -$46K -$40.8M -$9.7M -$67K
Other Financing Activities -$21.3M -$27.5M -- -- --
Cash From Financing -$21.3M $60.3M -$137M -$9.2M $183K
 
Beginning Cash (CF) $246.5M $201.5M $291M $193.5M $305M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.4M $15.3M -$147M -$15.2M $14.1M
Ending Cash (CF) $282.9M $216.8M $144M $178.4M $319.1M
 
Levered Free Cash Flow $84.1M $98.1M $25.7M $37M $48.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $324.6M $297M $217.3M $181.4M -$59.7M
Depreciation & Amoritzation -$3K -$3.5M $9.4M $24.4M $25.9M
Stock-Based Compensation $1.7M $2.5M $8M $5.7M $7.1M
Change in Accounts Receivable -$6.8M -$4.5M -$19.1M -$206K -$1.9M
Change in Inventories -- -- -$318K -$14.9M -$12.4M
Cash From Operations $323.7M $377.8M $129.3M $152.4M $200.3M
 
Capital Expenditures -- $9K $91K $378K $4.3M
Cash Acquisitions -$214.5M -$31.6M -$17.4M $40.5M $66.8M
Cash From Investing -$357.4M -$73M $50.8M -$74.1M -$55.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $252.8M -- -- --
Long-Term Debt Repaid -- -$165.1M -$96.2M -- --
Repurchase of Common Stock -$62K -$394.2M -$49.3M -$44.7M -$5.3M
Other Financing Activities -$35.6M -$65.7M -- -- --
Cash From Financing -$35.5M -$370.9M -$252.9M -$44M -$4.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$69.1M -$66.1M -$72.8M $34.3M $140.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $323.7M $377.8M $129.2M $152M $200.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $109.7M $37.9M $34.9M $36.5M -$46.6M
Depreciation & Amoritzation $3.5M -- $3.8M $6.4M $6.5M
Stock-Based Compensation $451K $954K $1.6M $1.5M $2.1M
Change in Accounts Receivable $5M $17.2M -$11.7M $8.1M $8.4M
Change in Inventories -- -- -$598K -$3.5M -$9.2M
Cash From Operations $84.1M $98.1M $25.7M $37M $48.6M
 
Capital Expenditures -- $9K $33K -- --
Cash Acquisitions -$136.6M $45.3M -$2.6M -$3.4M $19.9M
Cash From Investing -$26.4M -$143.2M -$35.7M -$43M -$34.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $252.8M -- -- --
Long-Term Debt Repaid -- -$165.1M -$96.2M -- --
Repurchase of Common Stock -$25K -$46K -$40.8M -$9.7M -$67K
Other Financing Activities -$21.3M -$27.5M -- -- --
Cash From Financing -$21.3M $60.3M -$137M -$9.2M $183K
 
Beginning Cash (CF) $246.5M $201.5M $291M $193.5M $305M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.4M $15.3M -$147M -$15.2M $14.1M
Ending Cash (CF) $282.9M $216.8M $144M $178.4M $319.1M
 
Levered Free Cash Flow $84.1M $98.1M $25.7M $37M $48.6M

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

GET BETTER TRADE IDEAS

Popular

Are We Heading Toward a Recession?
Are We Heading Toward a Recession?

Fears of a recession in 2025 grew at the end…

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock