Financhill
Sell
42

IDXG Quote, Financials, Valuation and Earnings

Last price:
$1.85
Seasonality move :
-5.87%
Day range:
$1.82 - $1.85
52-week range:
$0.44 - $1.91
Dividend yield:
0%
P/E ratio:
6.88x
P/S ratio:
0.71x
P/B ratio:
--
Volume:
5.7K
Avg. volume:
12.3K
1-year change:
49.19%
Market cap:
$51.2M
Revenue:
$46.9M
EPS (TTM):
$0.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $32.4M $33.1M $31.8M $40M $46.9M
Revenue Growth (YoY) 33.77% 2.22% -3.86% 25.75% 17.21%
 
Cost of Revenues $21.7M $17.5M $14.9M $15.8M $17M
Gross Profit $10.7M $15.6M $17M $24.2M $29.9M
Gross Profit Margin 33.1% 47.14% 53.27% 60.43% 63.77%
 
R&D Expenses $2.8M $1.5M $703K $636K $676K
Selling, General & Admin $27.4M $19.9M $20.1M $19.6M $21.1M
Other Inc / (Exp) -$1.6M -$938K -$988K -$674K -$499K
Operating Expenses $34.7M $21.4M $20.8M $20.2M $21.8M
Operating Income -$24M -$5.8M -$3.8M $4M $8.1M
 
Net Interest Expenses $549K $1M $1M $1M $659K
EBT. Incl. Unusual Items -$26.1M -$7.7M -$5.8M $2.3M $7M
Earnings of Discontinued Ops. -$250K -$7.9M -$16.1M -$310K -$244K
Income Tax Expense $53K -$705K $29K $17K $4K
Net Income to Company -$26.5M -- -$22M $2M $6.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$26.5M -$7M -$5.9M $2.3M $6.9M
 
Basic EPS (Cont. Ops) -$7.32 -$3.61 -$5.18 $0.45 $1.42
Diluted EPS (Cont. Ops) -$7.32 -$3.61 -$5.18 $0.45 $0.40
Weighted Average Basic Share $4M $4.1M $4.2M $4.3M $4.4M
Weighted Average Diluted Share $4M $4.1M $4.2M $4.4M $15.7M
 
EBITDA -$20.1M -$390K -$1.3M $5.6M $8.9M
EBIT -$25.6M -$5.8M -$3.8M $4M $8.1M
 
Revenue (Reported) $32.4M $33.1M $31.8M $40M $46.9M
Operating Income (Reported) -$24M -$5.8M -$3.8M $4M $8.1M
Operating Income (Adjusted) -$25.6M -$5.8M -$3.8M $4M $8.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.1M $8.2M $9.1M $12.3M $8.8M
Revenue Growth (YoY) -2.32% 1.64% 10.86% 35.44% -28.78%
 
Cost of Revenues $4.5M $3.8M $4.3M $4.4M $3.3M
Gross Profit $3.5M $4.4M $4.8M $7.9M $5.4M
Gross Profit Margin 43.97% 53.9% 52.38% 64.27% 62.12%
 
R&D Expenses $322K $191K $149K $199K $150K
Selling, General & Admin $4.8M $5M $4.6M $5.4M $4.1M
Other Inc / (Exp) -$187K -$217K -$252K -$394K --
Operating Expenses $5.1M $5.2M $4.8M $5.6M $4.3M
Operating Income -$1.6M -$780K -$16K $2.3M $1.1M
 
Net Interest Expenses $257K $268K $256K $145K $30K
EBT. Incl. Unusual Items -$2M -$1.3M -$524K $1.8M $1M
Earnings of Discontinued Ops. -$2.2M -$13M -$86K -$82K -$100K
Income Tax Expense -$714K -$11K $4K $4K -$11K
Net Income to Company -$3.6M -$14.2M -$614K $1.7M $911K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.3M -$1.3M -$528K $1.8M $1M
 
Basic EPS (Cont. Ops) -$0.86 -$3.35 -$0.14 $0.38 $0.21
Diluted EPS (Cont. Ops) -$0.85 -$3.35 -$0.14 $0.38 $0.03
Weighted Average Basic Share $4.2M $4.2M $4.3M $4.4M $4.4M
Weighted Average Diluted Share $4.2M $4.2M $4.3M $4.4M $27.7M
 
EBITDA -$182K -$145K $224K $2.5M $1.4M
EBIT -$1.6M -$780K -$16K $2.3M $1.1M
 
Revenue (Reported) $8.1M $8.2M $9.1M $12.3M $8.8M
Operating Income (Reported) -$1.6M -$780K -$16K $2.3M $1.1M
Operating Income (Adjusted) -$1.6M -$780K -$16K $2.3M $1.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $38.7M $37M $38.3M $44.6M $41.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $25.5M $20.7M $16.6M $16.3M $15.9M
Gross Profit $13.2M $16.3M $21.6M $28.3M $26M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.1M $1.1M $561K $634K $693K
Selling, General & Admin $26M $23.4M $19.4M $20.1M $20.7M
Other Inc / (Exp) -$3.6M $207K -$1.7M -$671K --
Operating Expenses $28.1M $24.4M $20M $20.8M $21.4M
Operating Income -$14.9M -$8.1M $1.6M $7.5M $4.6M
 
Net Interest Expenses $662K $1M $1M $783K $268K
EBT. Incl. Unusual Items -$17.6M -$9.1M -$1.1M $6.1M $4.1M
Earnings of Discontinued Ops. -$2.4M -$15M -$542K -$185K -$298K
Income Tax Expense -$673K $2K $17K $17K -$1K
Net Income to Company -$19.4M -$9.2M -$1.7M $6.9M $4.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.9M -$9.1M -$1.1M $6.1M $4.1M
 
Basic EPS (Cont. Ops) -$4.74 -$5.71 -$0.39 $1.35 $0.76
Diluted EPS (Cont. Ops) -$4.73 -$5.71 -$0.39 $1.34 $0.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$9.1M -$4.9M $2.9M $8.7M $5.4M
EBIT -$14.9M -$8.1M $1.6M $7.5M $4.6M
 
Revenue (Reported) $38.7M $37M $38.3M $44.6M $41.9M
Operating Income (Reported) -$14.9M -$8.1M $1.6M $7.5M $4.6M
Operating Income (Adjusted) -$14.9M -$8.1M $1.6M $7.5M $4.6M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $27.9M $29.9M $34.5M $29.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.1M $13M $12.5M $11.4M --
Gross Profit $11.8M $16.9M $22M $18.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $757K $484K $482K $500K --
Selling, General & Admin $17.8M $15M $15.5M $15.1M --
Other Inc / (Exp) $292K -$407K -$405K $5K --
Operating Expenses $18.5M $15.4M $16M $15.6M --
Operating Income -$6.7M $1.5M $6M $2.5M --
 
Net Interest Expenses $743K $775K $549K $157K --
EBT. Incl. Unusual Items -$7.3M $309K $5.1M $2.2M --
Earnings of Discontinued Ops. -$13.1M -$385K -$260K -$314K --
Income Tax Expense $23K $12K $12K $7K --
Net Income to Company -$20.4M -$88K $4.8M $1.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.3M $297K $5.1M $2.2M --
 
Basic EPS (Cont. Ops) -$4.81 -$0.02 $1.10 $0.43 --
Diluted EPS (Cont. Ops) -$4.81 -$0.02 $1.09 -$0.05 --
Weighted Average Basic Share $12.7M $12.9M $13.1M $13.3M --
Weighted Average Diluted Share $12.7M $12.9M $13.2M $59.8M --
 
EBITDA -$4.5M $2.4M $6.6M $3.1M --
EBIT -$6.7M $1.5M $6M $2.5M --
 
Revenue (Reported) $27.9M $29.9M $34.5M $29.5M --
Operating Income (Reported) -$6.7M $1.5M $6M $2.5M --
Operating Income (Adjusted) -$6.7M $1.5M $6M $2.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.8M $2.9M $5.3M $3.5M $1.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $8M $4.7M $5M $5.1M $8.5M
Inventory $2.1M $825K $1.2M $1.2M $1.2M
Prepaid Expenses $625K $584K $390K $590K $535K
Other Current Assets $45K $70K $180K $24K $22K
Total Current Assets $14.1M $12.2M $12.2M $10.4M $11.8M
 
Property Plant And Equipment $11.7M $1.6M $2.9M $2.7M $3M
Long-Term Investments -- -- -- -- --
Goodwill $8.4M -- -- -- --
Other Intangibles $11.4M $2.1M $861K -- --
Other Long-Term Assets $42K $22.5M $45K $45K $45K
Total Assets $45.7M $38.4M $16M $13.1M $14.8M
 
Accounts Payable $4.5M $1.4M $1.1M $1.5M $1.7M
Accrued Expenses $11.4M $10.1M $9M $3.5M $3.4M
Current Portion Of Long-Term Debt -- -- -- $5.1M $4.3M
Current Portion Of Capital Lease Obligations $1.2M $762K $578K $377K $383K
Other Current Liabilities $766K $3.2M $858K $660K $660K
Total Current Liabilities $18.2M $15.7M $14.3M $11.4M $10.6M
 
Long-Term Debt -- $10M $13M $5.7M $1.2M
Capital Leases -- -- -- -- --
Total Liabilities $74.8M $34.3M $32.5M $22.1M $17M
 
Common Stock $402K $403K $405K $405K $406K
Other Common Equity Adj -- -- -- -- --
Common Equity -$29.1M -$42.4M -$63.1M -$55.5M -$2.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$29.1M $4.1M -$16.5M -$9M -$2.2M
 
Total Liabilities and Equity $45.7M $38.4M $16M $13.1M $14.8M
Cash and Short Terms $2.8M $2.9M $5.3M $3.5M $1.5M
Total Debt -- $10M $13M $10.8M $5.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.4M $6.3M $5M $2.1M $1.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.5M $4.8M $4.8M $7.3M $6M
Inventory $2.3M $1.2M $1.1M $1.2M $1.1M
Prepaid Expenses $734K $226K $440K $441K $584K
Other Current Assets $130K $138K $43K $43K --
Total Current Assets $13.1M $12.7M $11.4M $11.1M $9.1M
 
Property Plant And Equipment $10.5M $1.3M $2.7M $2.9M $2.9M
Long-Term Investments -- -- -- -- --
Goodwill $8.4M -- -- -- --
Other Intangibles $8M $1.2M $27K -- --
Other Long-Term Assets $304K $80K $45K $45K --
Total Assets $40.3M $15.3M $14.3M $14M $12M
 
Accounts Payable $2.4M $1.4M $1.4M $1.7M $1.4M
Accrued Expenses $10.3M $9.3M $9.5M $10.2M --
Current Portion Of Long-Term Debt $7.9M $2.5M -- $5.7M --
Current Portion Of Capital Lease Obligations $1.1M $668K $414K $305K --
Other Current Liabilities $766K $858K $858K $660K --
Total Current Liabilities $22.8M $14.8M $12.3M $18.8M $5.9M
 
Long-Term Debt $3.2M $10.2M $13.1M $1.2M $864K
Capital Leases -- -- -- -- --
Total Liabilities $32.4M $30.4M $30.4M $25.2M $12.3M
 
Common Stock $403K $404K $405K $406K $407K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7.9M -$15.1M -$16.1M -$11.1M -$298K
 
Total Liabilities and Equity $40.3M $15.3M $14.3M $14M $12M
Cash and Short Terms $3.4M $6.3M $5M $2.1M $1.4M
Total Debt $12.2M $10.2M $13.1M $6.9M $864K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$26.5M -- -$22M $2M $6.7M
Depreciation & Amoritzation $5.5M $5.4M $2.6M $1.6M $748K
Stock-Based Compensation $2.2M $1.3M $1.3M $630K $291K
Change in Accounts Receivable $1.7M $2.1M -$133K $227K -$3.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$14M -$8.8M -$7.7M $3.8M $4.6M
 
Capital Expenditures $1.6M $354K $322K $470K $876K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.6M -$315K $6.2M -$87K -$876K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $17M $3M -- --
Long-Term Debt Repaid -- -$7.9M -- -$2.5M -$5.6M
Repurchase of Common Stock -$52K -- $108K $32K $46K
Other Financing Activities -- -$435K -- -$2.5M -$161K
Cash From Financing $16.6M $9.1M $3M -$5M -$5.8M
 
Beginning Cash (CF) $2.3M $2.9M $5.3M $3.5M $1.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1M -$58K $1.5M -$1.3M -$2M
Ending Cash (CF) $3.4M $2.9M $6.8M $2.2M -$576K
 
Levered Free Cash Flow -$15.6M -$9.2M -$8M $3.3M $3.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3.6M -$14.2M -$614K $1.7M $911K
Depreciation & Amoritzation $1.4M $635K $240K $189K $211K
Stock-Based Compensation $451K $520K $152K $86K $7K
Change in Accounts Receivable $947K $395K $699K -$1.1M $1.3M
Change in Inventories -- -- -- -- --
Cash From Operations -$694K -$3.2M $1.1M $2.1M $1.9M
 
Capital Expenditures $144K $40K $152K $522K $117K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$144K $7.4M $348K -$522K -$117K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1M -- -- --
Long-Term Debt Repaid -- -- -$1.5M -$1.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$18K -- -- -- --
Cash From Financing $227K $47K -$1.5M -$1.5M -$900K
 
Beginning Cash (CF) $3.4M $6.3M $5M $2.1M $1.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$611K $4.2M -$47K $94K $921K
Ending Cash (CF) $2.8M $10.5M $5M $2.2M $2.3M
 
Levered Free Cash Flow -$838K -$3.3M $953K $1.6M $1.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$19.4M -$9.2M -$1.7M $6.9M $4.8M
Depreciation & Amoritzation $5.7M $3.2M $1.3M $1.2M $811K
Stock-Based Compensation $2M $1.2M $626K $347K $104K
Change in Accounts Receivable $1.9M $467K -$38K -$2.2M $1.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$9.2M -$8.6M $2.4M $4.6M $4.9M
 
Capital Expenditures $492K $288K $524K $889K $447K
Cash Acquisitions -- -- $117K -$117K --
Cash From Investing -$453K $7.1M -$1M -$889K -$447K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $7.5M -- -- -- --
Long-Term Debt Repaid -- -- -- -$4.1M --
Repurchase of Common Stock $52K -- $108K $32K $46K
Other Financing Activities -- -- -- -- --
Cash From Financing $7.8M $4.4M -$2.6M -$6.6M -$5.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.9M $2.9M -$1.3M -$2.9M -$690K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$9.7M -$8.9M $1.8M $3.7M $4.4M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$20.4M -$88K $4.8M $1.9M --
Depreciation & Amoritzation $2.2M $954K $537K $600K --
Stock-Based Compensation $1.1M $501K $218K $31K --
Change in Accounts Receivable $107K $202K -$2.2M $2.6M --
Change in Inventories -- -- -- -- --
Cash From Operations -$7.4M $2.6M $3.5M $3.7M --
 
Capital Expenditures $126K $328K $747K $318K --
Cash Acquisitions -- $117K -- -- --
Cash From Investing $7.3M $55K -$747K -$318K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3M -- -- -- --
Long-Term Debt Repaid -- -$2.5M -$4.1M -$2.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$13K --
Cash From Financing $3.1M -$2.5M -$4.1M -$3.4M --
 
Beginning Cash (CF) $11.5M $16.7M $6.9M $3.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M $204K -$1.4M -$38K --
Ending Cash (CF) $14.5M $16.9M $5.6M $3.1M --
 
Levered Free Cash Flow -$7.5M $2.3M $2.7M $3.4M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 64x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
42
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 29x

Alerts

Sell
17
ICLR alert for Feb 13

ICON plc [ICLR] is down 39.93% over the past day.

Buy
67
CGNX alert for Feb 13

Cognex Corp. [CGNX] is up 36.39% over the past day.

Buy
77
IPGP alert for Feb 13

IPG Photonics Corp. [IPGP] is up 35.78% over the past day.

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

Show me the best stock