Financhill
Buy
80

ZVIA Quote, Financials, Valuation and Earnings

Last price:
$2.65
Seasonality move :
51.91%
Day range:
$2.61 - $2.71
52-week range:
$1.88 - $4.99
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.04x
P/B ratio:
3.47x
Volume:
664.6K
Avg. volume:
773.2K
1-year change:
-2.94%
Market cap:
$177.9M
Revenue:
$155M
EPS (TTM):
-$0.23
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 $78M $94.5M $93.3M $84.4M
Gross Profit $49.5M $60.2M $68.7M $73.1M $70.6M
Gross Profit Margin 44.99% 43.58% 42.09% 43.95% 45.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54M $69.9M $89.7M $93.8M $87.2M
Other Inc / (Exp) -$593K -$207K $286K $673K -$2.2M
Operating Expenses $55M $147.6M $116.5M $102.1M $92.1M
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 -$85.8M -$47.6M -$28.3M -$23.8M
 
Basic EPS (Cont. Ops) -- -$1.33 -$0.78 -$0.42 -$0.34
Diluted EPS (Cont. Ops) -- -$1.33 -$0.78 -$0.42 -$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 -$85.9M -$45.9M -$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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $39M $44.2M $43.1M $36.4M $40.8M
Revenue Growth (YoY) 40.75% 13.56% -2.6% -15.6% 12.31%
 
Cost of Revenues $22.2M $25.4M $23.9M $18.8M $22.4M
Gross Profit $16.8M $18.8M $19.2M $17.5M $18.4M
Gross Profit Margin 43.04% 42.59% 44.47% 48.23% 45.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.5M $21.2M $28.7M $19.4M $20.3M
Other Inc / (Exp) -$213K $26K $165K $6K --
Operating Expenses $66.3M $28.1M $30.6M $20.4M $21.3M
Operating Income -$49.5M -$9.2M -$11.4M -$2.9M -$2.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$49.7M -$9.2M -$11.3M -$2.8M -$2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50K $1K -$5K -$4K -$32K
Net Income to Company -$49.8M -$41.5M -$11.3M -$2.8M -$2.8M
 
Minority Interest in Earnings -$23.9M -$1.7M -$3M -$315K -$162K
Net Income to Common Excl Extra Items -$49.8M -$9.2M -$11.3M -$2.8M -$2.8M
 
Basic EPS (Cont. Ops) -$0.75 -$0.17 -$0.16 -$0.04 -$0.04
Diluted EPS (Cont. Ops) -$0.75 -$0.17 -$0.16 -$0.04 -$0.04
Weighted Average Basic Share $34.5M $44.1M $50.8M $59.5M $67.3M
Weighted Average Diluted Share $34.5M $44.1M $50.8M $59.5M $67.3M
 
EBITDA -$49.1M -$8.7M -$11M -$2.5M -$2.7M
EBIT -$49.5M -$9.2M -$11.4M -$2.9M -$2.9M
 
Revenue (Reported) $39M $44.2M $43.1M $36.4M $40.8M
Operating Income (Reported) -$49.5M -$9.2M -$11.4M -$2.9M -$2.9M
Operating Income (Adjusted) -$49.5M -$9.2M -$11.4M -$2.9M -$2.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $136M $162M $164M $153.4M $162.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $74.6M $98.3M $90.6M $86.9M $85.1M
Gross Profit $61.4M $63.7M $73.4M $66.5M $77.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62.9M $86.9M $90.1M $86.1M $87.4M
Other Inc / (Exp) -$301K $108K $1.1M -$855K --
Operating Expenses $108.6M $142.6M $99.8M $91.7M $91.1M
Operating Income -$47.2M -$79M -$26.4M -$25.2M -$13.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$47.8M -$78.9M -$25.3M -$26.1M -$16.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50K $6K $74K $64K $49K
Net Income to Company -$59.3M -$78.9M -$25.3M -$26.2M -$16.7M
 
Minority Interest in Earnings -$21.5M -$29.2M -$6.7M -$4.7M -$2.3M
Net Income to Common Excl Extra Items -$47.8M -$78.9M -$25.3M -$26.2M -$16.7M
 
Basic EPS (Cont. Ops) -$0.77 -$1.33 -$0.38 -$0.39 -$0.23
Diluted EPS (Cont. Ops) -$1.05 -$1.33 -$0.38 -$0.39 -$0.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$46M -$77.1M -$24.4M -$23.8M -$12.3M
EBIT -$47.2M -$79M -$26.4M -$25.2M -$13.3M
 
Revenue (Reported) $136M $162M $164M $153.4M $162.8M
Operating Income (Reported) -$47.2M -$79M -$26.4M -$25.2M -$13.3M
Operating Income (Adjusted) -$47.2M -$79M -$26.4M -$25.2M -$13.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $104M $127.8M $128.6M $115.6M $123.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $56.8M $77.7M $70.5M $64.1M $64.7M
Gross Profit $47.2M $50.2M $58.1M $51.5M $58.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $51M $67.9M $71.6M $63.9M $64.1M
Other Inc / (Exp) -$251K $64K $908K -$620K -$2.1M
Operating Expenses $97.2M $91.7M $78.2M $67.8M $66.8M
Operating Income -$50M -$41.5M -$20M -$16.3M -$8.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$50.2M -$41.5M -$19.1M -$17M -$9.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50K $22K $31K $43K $26K
Net Income to Company -$50.3M -$41.5M -$19.2M -$17M -$9.9M
 
Minority Interest in Earnings -$24.2M -$12M -$4.9M -$2.8M -$1.3M
Net Income to Common Excl Extra Items -$50.5M -$41.5M -$19.2M -$17M -$9.9M
 
Basic EPS (Cont. Ops) -$0.75 -$0.74 -$0.28 -$0.25 -$0.13
Diluted EPS (Cont. Ops) -$0.75 -$0.74 -$0.28 -$0.25 -$0.13
Weighted Average Basic Share $135.3M $121.1M $150.2M $174M $196.6M
Weighted Average Diluted Share $135.3M $121.1M $150.2M $174M $196.6M
 
EBITDA -$49.1M -$40M -$18.5M -$15.3M -$7.4M
EBIT -$50M -$41.5M -$20M -$16.3M -$8.1M
 
Revenue (Reported) $104M $127.8M $128.6M $115.6M $123.4M
Operating Income (Reported) -$50M -$41.5M -$20M -$16.3M -$8.1M
Operating Income (Adjusted) -$50M -$41.5M -$20M -$16.3M -$8.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $14.9M $73.1M $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 -- -- -- -- $800K
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 $3.9M $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 -- $1K -- $1.4M $726K
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 -- $1K -- $1.4M $726K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $78.7M $49.2M $38.5M $32.7M $26M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $14.5M $13.5M $16.4M $10M $12.6M
Inventory $24.9M $37.3M $49.4M $20.7M $14.1M
Prepaid Expenses -- -- -- $1.4M --
Other Current Assets $5.1M $3.4M $2.9M $1.2M --
Total Current Assets $123.3M $103.4M $107.2M $66.1M $54.5M
 
Property Plant And Equipment $3.1M $5.8M $4.6M $3M $1.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $3.8M $3.6M $3.9M $3.3M --
Other Long-Term Assets $3K $558K $630K $522K --
Total Assets $130.1M $113.4M $116.4M $72.9M $60M
 
Accounts Payable $11.9M $19.7M $37.8M $14.9M $13.9M
Accrued Expenses $4.5M $4.9M $5.9M $5.7M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $396K $698K $576K $629K --
Other Current Liabilities $1M -- -- -- --
Total Current Liabilities $19.8M $28.3M $45.6M $23.2M $24M
 
Long-Term Debt $4K $186K $1.5M $892K $187K
Capital Leases -- -- -- -- --
Total Liabilities $19.8M $28.5M $47.1M $24.1M $24.2M
 
Common Stock $64K $69K $71K $73K $75K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$6.7M -$29.2M -$32M -$23.8M -$15.5M
Total Equity $110.4M $84.9M $69.3M $48.7M $35.8M
 
Total Liabilities and Equity $130.1M $113.4M $116.4M $72.9M $60M
Cash and Short Terms $78.7M $49.2M $38.5M $32.7M $26M
Total Debt $400K $186K $1.5M $892K $187K
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 $1.6M $2M $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 -$21.1M -$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) -- -- -- -- --
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 $17K -- -- --
Other Financing Activities -$20K -$8.1M -$2.5M -- --
Cash From Financing $15.8M $79.1M -$2M $25K --
 
Beginning Cash (CF) $3.2M $43.1M $47.4M $32M $30.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.7M $28.2M $4.3M -$15.4M -$1.3M
Ending Cash (CF) $14.9M $71.3M $51.7M $16.5M $29.4M
 
Levered Free Cash Flow -$4.1M -$20.9M -$23.7M -$17.9M -$1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$49.8M -$41.5M -$11.3M -$2.8M -$2.8M
Depreciation & Amoritzation $381K $497K $553K $310K $202K
Stock-Based Compensation $45.7M $6.8M $1.9M $1M $950K
Change in Accounts Receivable -$5.1M $3.6M $565K $1.3M $512K
Change in Inventories -$2.4M -$3.4M -$11.8M $1.6M $1.6M
Cash From Operations -$13.1M $202K -$10.7M $3.9M $116K
 
Capital Expenditures $277K $625K $25K $145K $181K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$277K -$625K $2.2M -$145K -$181K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.4M -- -- -- --
Long-Term Debt Repaid -$10.4M -- -- -- --
Repurchase of Common Stock $17K -- -- -- --
Other Financing Activities -$4.3M -$6K -- -- --
Cash From Financing $85.7M $11K $2K -- -$207K
 
Beginning Cash (CF) $78.7M $49.2M $38.5M $32.7M $26M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $72.3M -$412K -$8.5M $3.7M -$272K
Ending Cash (CF) $151.1M $48.8M $30.1M $36.4M $25.8M
 
Levered Free Cash Flow -$13.3M -$423K -$10.8M $3.7M -$65K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$59.3M -$78.9M -$25.3M -$26.2M -$16.7M
Depreciation & Amoritzation $942K $1.9M $2.2M $999K $978K
Stock-Based Compensation $53.6M $55.7M $9.7M $5.6M $3.7M
Change in Accounts Receivable -$6.2M $1M -$2.8M $6.4M -$2.6M
Change in Inventories -$3.8M -$12.4M -$12.1M $28.7M $6.6M
Cash From Operations -$14.2M -$24.4M -$11.1M -$5.6M -$6.2M
 
Capital Expenditures $2.6M $3M $2M $305K $271K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.3M -$3M $375K -$219K -$271K
 
Dividends Paid (Ex Special Dividend) -$2.7M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $104.8M -- -- $8M --
Long-Term Debt Repaid -$109M -- -- -$8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.5M -- -- --
Cash From Financing $90.8M -$2.1M $31K -- -$202K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $74.2M -$29.5M -$10.7M -$5.9M -$6.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$16.6M -$27.4M -$13.1M -$5.9M -$6.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$50.3M -$41.5M -$19.2M -$17M -$9.9M
Depreciation & Amoritzation $855K $1.5M $1.7M $1M $690K
Stock-Based Compensation $45.8M $23.8M $6.6M $4M $2.7M
Change in Accounts Receivable -$7.6M -$4.5M -$5.3M $1.1M -$1.8M
Change in Inventories -$4.1M -$5.8M -$21.8M $13.9M $4.5M
Cash From Operations -$13.1M -$19.7M -$9.7M $971K -$4.2M
 
Capital Expenditures $2.3M $2.2M $1.6M $238K $226K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.3M $27.8M $786K -$238K -$226K
 
Dividends Paid (Ex Special Dividend) -$2.7M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $74.7M -- -- $8M --
Long-Term Debt Repaid -$74.7M -- -- -$8M --
Repurchase of Common Stock $17K -- -- -- --
Other Financing Activities -$8.1M -$2.5M -- -- --
Cash From Financing $79.2M -$2M $25K -- -$202K
 
Beginning Cash (CF) $106M $127.7M $141.5M $90.4M $80M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $63.8M $6.1M -$8.9M $733K -$4.6M
Ending Cash (CF) $169.8M $133.8M $132.7M $91.1M $75.4M
 
Levered Free Cash Flow -$15.4M -$21.9M -$11.2M $733K -$4.4M

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

GET BETTER TRADE IDEAS

Popular

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

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

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 18.9% over the past day.

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

Show me the best stock