Financhill
Sell
41

IZEA Quote, Financials, Valuation and Earnings

Last price:
$4.86
Seasonality move :
-18.59%
Day range:
$4.82 - $5.06
52-week range:
$1.68 - $5.86
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.38x
P/B ratio:
1.69x
Volume:
142.5K
Avg. volume:
161.6K
1-year change:
91.8%
Market cap:
$84.1M
Revenue:
$35.9M
EPS (TTM):
-$0.21
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $18M $30M $41.1M $36.2M $35.9M
Revenue Growth (YoY) -5.22% 67.1% 36.88% -11.88% -0.92%
 
Cost of Revenues $7.9M $15.6M $25.6M $22.3M $22.4M
Gross Profit $10.1M $14.5M $15.5M $13.9M $13.5M
Gross Profit Margin 56.05% 48.2% 37.79% 38.33% 37.67%
 
R&D Expenses -- $5.9M -- -- --
Selling, General & Admin $14.6M $19.8M $21.2M $23.8M $28.9M
Other Inc / (Exp) -$4.3M $2.2M $1.2M $2.5M -$3.9M
Operating Expenses $16.3M $19.8M $21M $23.8M $28.9M
Operating Income -$6.2M -$5.4M -$5.5M -$9.9M -$15.4M
 
Net Interest Expenses $63K $25.3K $800 $8.2K $8.1K
EBT. Incl. Unusual Items -$10.5M -$3.1M -$4.5M -$7.4M -$19.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$6.1K -$394.6K
Net Income to Company -$10.5M -$3.1M -$4.5M -$7.3M -$18.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.5M -$3.1M -$4.5M -$7.3M -$18.9M
 
Basic EPS (Cont. Ops) -$1.00 -$0.21 -$0.29 -$0.45 -$1.10
Diluted EPS (Cont. Ops) -$1.00 -$0.21 -$0.29 -$0.45 -$1.10
Weighted Average Basic Share $10.3M $15.1M $15.5M $16.4M $17.1M
Weighted Average Diluted Share $10.3M $15.1M $15.5M $16.4M $17.1M
 
EBITDA -$8.8M -$4.3M -$4.7M -$9.2M -$14.2M
EBIT -$10.4M -$5.4M -$5.5M -$9.9M -$15.4M
 
Revenue (Reported) $18M $30M $41.1M $36.2M $35.9M
Operating Income (Reported) -$6.2M -$5.4M -$5.5M -$9.9M -$15.4M
Operating Income (Adjusted) -$10.4M -$5.4M -$5.5M -$9.9M -$15.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.7M $10.8M $7.9M $8.8M $8.1M
Revenue Growth (YoY) 91.63% 39.98% -27.08% 11.87% -8.6%
 
Cost of Revenues $4.2M $6.7M $4.8M $5.5M $4.3M
Gross Profit $3.5M $4.1M $3.1M $3.4M $3.8M
Gross Profit Margin 45.14% 37.88% 39.16% 38.29% 46.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.9M $5.4M $5.7M $8.7M $4.1M
Other Inc / (Exp) $21K $424K $659.9K -$3.5M --
Operating Expenses $4.9M $5.4M $5.7M $8.7M $4.1M
Operating Income -$1.4M -$1.3M -$2.6M -$5.3M -$330.4K
 
Net Interest Expenses $1.6K $800 $1.7K $1.7K $1.7K
EBT. Incl. Unusual Items -$1.4M -$906.2K -$2M -$8.8M $147.7K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$33.6K --
Net Income to Company -$1.4M -$906.2K -$2M -$8.8M $147.7K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.4M -$906.2K -$2M -$8.8M $147.7K
 
Basic EPS (Cont. Ops) -$0.09 -$0.06 -$0.13 -$0.52 $0.01
Diluted EPS (Cont. Ops) -$0.08 -$0.06 -$0.13 -$0.52 $0.01
Weighted Average Basic Share $15.5M $15.6M $15.5M $17M $17.1M
Weighted Average Diluted Share $15.5M $15.6M $15.5M $17M $18.4M
 
EBITDA -$1.2M -$1.2M -$2.5M -$5.1M -$179.7K
EBIT -$1.4M -$1.3M -$2.6M -$5.3M -$330.4K
 
Revenue (Reported) $7.7M $10.8M $7.9M $8.8M $8.1M
Operating Income (Reported) -$1.4M -$1.3M -$2.6M -$5.3M -$330.4K
Operating Income (Adjusted) -$1.4M -$1.3M -$2.6M -$5.3M -$330.4K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $25.7M $42.6M $36.1M $33.8M $36.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.7M $24.3M $23.6M $19.9M $20.7M
Gross Profit $12M $18.3M $12.5M $13.9M $15.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.8M $21.5M $21.6M $28.4M $18.8M
Other Inc / (Exp) $2M $895.9K $2.4M -$1.4M --
Operating Expenses $18.8M $22.5M $21.4M $28.4M $18.8M
Operating Income -$6.7M -$4.1M -$9M -$14.5M -$3.3M
 
Net Interest Expenses $44.6K $3.8K $6.5K $7.6K $7.7K
EBT. Incl. Unusual Items -$4.8M -$3.2M -$6.7M -$15.9M -$3.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$146.8K -$253.9K
Net Income to Company -$4.8M -$3.2M -$6.7M -$15.8M -$3.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.8M -$3.2M -$6.7M -$15.8M -$3.4M
 
Basic EPS (Cont. Ops) -$0.34 -$0.21 -$0.43 -$0.94 -$0.20
Diluted EPS (Cont. Ops) -$0.24 -$0.21 -$0.43 -$0.94 -$0.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$5.4M -$3.6M -$8M -$13.7M -$2.4M
EBIT -$6.7M -$4.1M -$9M -$14.5M -$3.3M
 
Revenue (Reported) $25.7M $42.6M $36.1M $33.8M $36.2M
Operating Income (Reported) -$6.7M -$4.1M -$9M -$14.5M -$3.3M
Operating Income (Adjusted) -$6.7M -$4.1M -$9M -$14.5M -$3.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $19.7M $32.3M $27.3M $24.9M $25.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.9M $19.4M $17.5M $15M $13.4M
Gross Profit $9.8M $12.9M $9.8M $9.9M $11.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.5M $17.1M $17.5M $22.1M $12M
Other Inc / (Exp) $2M $672.8K $1.9M -$2.1M $514.7K
Operating Expenses $15.2M $17.1M $17.5M $22.1M $12M
Operating Income -$5.4M -$4.2M -$7.7M -$12.3M -$248.5K
 
Net Interest Expenses $24.1K $2.6K $6.5K $5.7K $5.2K
EBT. Incl. Unusual Items -$3.5M -$3.6M -$5.8M -$14.4M $1.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$140.7K --
Net Income to Company -$3.5M -$3.6M -$5.8M -$14.2M $1.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.5M -$3.6M -$5.8M -$14.2M $1.2M
 
Basic EPS (Cont. Ops) -$0.22 -$0.23 -$0.37 -$0.85 $0.07
Diluted EPS (Cont. Ops) -$0.21 -$0.23 -$0.37 -$0.85 $0.07
Weighted Average Basic Share $44.9M $46.6M $46.6M $49.7M $50.9M
Weighted Average Diluted Share $44.9M $46.6M $46.6M $49.7M $53.1M
 
EBITDA -$2.5M -$3.8M -$7.1M -$11.6M $211.8K
EBIT -$3.4M -$4.2M -$7.7M -$12.3M -$248.4K
 
Revenue (Reported) $19.7M $32.3M $27.3M $24.9M $25.2M
Operating Income (Reported) -$5.4M -$4.2M -$7.7M -$12.3M -$248.5K
Operating Income (Adjusted) -$3.4M -$4.2M -$7.7M -$12.3M -$248.4K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $33M $75.4M $40.7M $54.6M $51.1M
Short Term Investments -- -- $16.1M $17.1M $6.4M
Accounts Receivable, Net $5.2M $7.6M $5.7M $5M $7.8M
Inventory -- -- -- -- --
Prepaid Expenses $226.6K $2.3M $3.9M $740K $1.1M
Other Current Assets $74.5K $100.5K $66.4K $26.3K $97.2K
Total Current Assets $38.6M $85.4M $50.4M $60.4M $60M
 
Property Plant And Equipment $230.9K $155.2K $156.8K $205.4K $103.6K
Long-Term Investments -- -- $29.3M $9.8M --
Goodwill $4M $4M $4M $5.3M --
Other Intangibles $2M $1.2M $1.8M $4M $2.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $44.8M $90.8M $85.7M $79.5M $62.3M
 
Accounts Payable $2.3M $2.1M $2M $1.5M $1.5M
Accrued Expenses $1.6M $2.4M $2M $2.8M $3.6M
Current Portion Of Long-Term Debt $1.5M $33.4K $42.9K $59.4K $59.4K
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $114.4K --
Total Current Liabilities $12.3M $15.9M $15.3M $13.6M $13.4M
 
Long-Term Debt $503.2K $42.1K $62.2K $63.4K $4K
Capital Leases -- -- -- -- --
Total Liabilities $12.9M $16M $15.4M $14.1M $13.5M
 
Common Stock $5K $6.2K $6.2K $1.7K $1.8K
Other Common Equity Adj -- -- -$780.8K -$250.6K $105.3K
Common Equity $31.9M $74.8M $70.3M $65.3M $48.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $31.9M $74.8M $70.3M $65.3M $48.8M
 
Total Liabilities and Equity $44.8M $90.8M $85.7M $79.5M $62.3M
Cash and Short Terms $33M $75.4M $40.7M $54.6M $51.1M
Total Debt $2M $75.5K $105.1K $122.8K $63.4K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $74.5M $41.9M $50M $54.4M $51.4M
Short Term Investments -- $21.9M $14.8M $8.4M --
Accounts Receivable, Net $7.1M $8.6M $6.7M $6.5M $3.4M
Inventory -- -- -- -- --
Prepaid Expenses $1.6M $2.9M $1.1M $1.6M $754.5K
Other Current Assets $40.9K $57.3K $62.4K $212.5K --
Total Current Assets $83.2M $53.5M $57.9M $62.7M $55.5M
 
Property Plant And Equipment $157.8K $76.2K $216.3K $136.9K $37.4K
Long-Term Investments -- $25.1M $12.7M -- --
Goodwill $4M $4M $4M $1.3M --
Other Intangibles $1.1M $1.3M $2M $4M --
Other Long-Term Assets -- -- -- -- --
Total Assets $88.5M $84M $76.8M $68.1M $57.9M
 
Accounts Payable $1.4M $1.8M $1.5M $1.3M $1.4M
Accrued Expenses $2.3M $2M $2M $3.8M --
Current Portion Of Long-Term Debt $31.3K $63.5K $59.4K $59.4K --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $41K --
Total Current Liabilities $14.5M $13.1M $12.2M $14.5M $8M
 
Long-Term Debt $65.8K -- $78.3K $18.9K --
Capital Leases -- -- -- -- --
Total Liabilities $14.5M $13.1M $12.3M $14.8M $8M
 
Common Stock $6.2K $6.2K $1.6K $1.7K $1.8K
Other Common Equity Adj -- -$864.6K -$513.3K -$121.4K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $74M $70.9M $64.5M $53.3M $49.9M
 
Total Liabilities and Equity $88.5M $84M $76.8M $68.1M $57.9M
Cash and Short Terms $74.5M $41.9M $50M $54.4M $51.4M
Total Debt $97.1K $63.5K $137.7K $78.3K $18.9K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$10.5M -$3.1M -$4.5M -$7.3M -$18.9M
Depreciation & Amoritzation $1.7M $1.1M $828.2K $713.1K $1.2M
Stock-Based Compensation $478K $878.7K $610.8K $950.8K $2.7M
Change in Accounts Receivable $234.9K -$2.4M $1.9M $1M -$3.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$2.1M -$2.6M -$3.1M -$4.8M -$11.5M
 
Capital Expenditures $383.6K $279.7K $1.6M $1M $864K
Cash Acquisitions -- -- -- -$640.8K $203.4K
Cash From Investing -$354.4K -$26.2K -$47.7M $18.8M $19.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.9M -- -- -- --
Long-Term Debt Repaid -- -$30.3K -$31.7K -- --
Repurchase of Common Stock -- -- -- $1M $602.1K
Other Financing Activities $27.7M -$1.1M -- -- --
Cash From Financing $29.6M $45M -$76.3K -$1.1M -$1.1M
 
Beginning Cash (CF) $5.9M $75.4M $24.6M $37.4M $44.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.2M $42.4M -$50.8M $12.8M $7.2M
Ending Cash (CF) $33M $117.8M -$26.2M $50.3M $51.8M
 
Levered Free Cash Flow -$2.5M -$2.8M -$4.6M -$5.8M -$12.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.4M -$906.2K -$2M -$8.8M $147.7K
Depreciation & Amoritzation $220.5K $127.5K $117.5K $239.8K $150.7K
Stock-Based Compensation $229K $154.1K $239.4K $1.6M $445.6K
Change in Accounts Receivable -$960.1K -$1.1M -$417.1K -$710.2K $2.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$510.4K -$2.3M -$1.9M -$1.4M $1.2M
 
Capital Expenditures $4.2K -$25.8M $268.1K $280.6K $209.8K
Cash Acquisitions -- -- -- $203.4K --
Cash From Investing $16.7K $11.1M $6.2M $3.4M -$186K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1.9K -- -- --
Repurchase of Common Stock -- -- $314.6K $57.6K --
Other Financing Activities -$14.1K -- -- -- --
Cash From Financing -$2.9K -$20.8K -$349.6K -$365.6K -$233.3K
 
Beginning Cash (CF) $74.5M $20M $35.2M $46M $51.4M
Foreign Exchange Rate Adjustment -- -- -- $34.5K -$22.8K
Additions / Reductions -$496.6K $8.7M $4M $1.7M $747.9K
Ending Cash (CF) $74M $28.7M $39.2M $47.6M $52.1M
 
Levered Free Cash Flow -$514.6K $23.5M -$2.1M -$1.7M $980.2K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.8M -$3.2M -$6.7M -$15.8M -$3.4M
Depreciation & Amoritzation $1.4M $544.1K $997.5K $808.7K $949.7K
Stock-Based Compensation $754.4K $673.5K $825.5K $2.6M $1.5M
Change in Accounts Receivable -$3.2M -$1.6M $1.9M $776.8K $2.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.7M -$5.8M -$1.8M -$7.8M -$364K
 
Capital Expenditures $134.2K $845.5K $1.7M $988K $716.4K
Cash Acquisitions -- -- -- -$437.4K --
Cash From Investing -$104.2K -$48.5M $18.1M $19.1M $8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $1M $57.6K $1.3M
Other Financing Activities $48.1M -- -- -- --
Cash From Financing $47.8M -$228.6K -$1.1M -$510K -$2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $43.9M -$54.5M $15.2M $10.8M $5.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.9M -$6.7M -$3.5M -$8.8M -$1.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3.5M -$3.6M -$5.8M -$14.2M $1.2M
Depreciation & Amoritzation $950K $404.8K $574.2K $669.7K $460.3K
Stock-Based Compensation $633.2K $428K $642.8K $2.3M $1.1M
Change in Accounts Receivable -$1.9M -$1M -$1.1M -$1.3M $4.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.7M -$6.9M -$5.7M -$8.7M $2.4M
 
Capital Expenditures $33.9K $599.7K $771.8K $747.4K $599.9K
Cash Acquisitions -- -- -- $203.4K --
Cash From Investing -$4.1K -$48.4M $17.4M $17.6M $5.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$12K -- -- --
Repurchase of Common Stock -$341.6K -- $1M $57.6K $722.6K
Other Financing Activities $45.4M -- -- -- --
Cash From Financing $45.2M -$50.7K -$1.1M -$482.1K -$1.4M
 
Beginning Cash (CF) $173M $103.9M $92.6M $129.3M $152.6M
Foreign Exchange Rate Adjustment -- -- -- $17.5K -$155.6K
Additions / Reductions $41.5M -$55.4M $10.6M $8.5M $6.7M
Ending Cash (CF) $214.5M $48.5M $103.2M $137.8M $159.2M
 
Levered Free Cash Flow -$3.7M -$7.5M -$6.5M -$9.4M $1.8M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock