Financhill
Sell
34

IDXG Quote, Financials, Valuation and Earnings

Last price:
$1.79
Seasonality move :
20.62%
Day range:
$1.79 - $1.79
52-week range:
$0.44 - $1.91
Dividend yield:
0%
P/E ratio:
6.64x
P/S ratio:
0.68x
P/B ratio:
--
Volume:
101
Avg. volume:
8.3K
1-year change:
55.22%
Market cap:
$49.4M
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

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
42
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
93
NBTX alert for Mar 5

Nanobiotix SA [NBTX] is down 5.4% over the past day.

Sell
45
MRNA alert for Mar 5

Moderna, Inc. [MRNA] is down 8.3% over the past day.

Buy
77
SSRM alert for Mar 5

SSR Mining, Inc. [SSRM] is down 7.49% over the past day.

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

Show me the best stock