Financhill
Buy
56

IVN.TO Quote, Financials, Valuation and Earnings

Last price:
$18.06
Seasonality move :
8.27%
Day range:
$16.48 - $17.06
52-week range:
$8.76 - $20.34
Dividend yield:
0%
P/E ratio:
52.93x
P/S ratio:
47.66x
P/B ratio:
2.96x
Volume:
4.6M
Avg. volume:
4.1M
1-year change:
4.35%
Market cap:
$23.9B
Revenue:
$55.9M
EPS (TTM):
$0.32
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- $55.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.2M $12M $7.6M $3.5M $141.8M
Gross Profit -$11.2M -$12M -$7.6M -$3.5M -$85.9M
Gross Profit Margin -- -- -- -- -153.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.4M $18.9M $21.6M $21.9M $115.8M
Other Inc / (Exp) -$36.6M $9.7M $357.7M $236.5M $158.4M
Operating Expenses $115.4M $126.8M $110.6M $120.1M $96.4M
Operating Income -$126.6M -$138.8M -$118.2M -$123.5M -$182.2M
 
Net Interest Expenses $2.3M $45.8M $49.6M $42.5M $67.3M
EBT. Incl. Unusual Items -$15.1M -$169.7M $86.6M $27.6M -$154.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $670.7K -$93.9M -$147.6M -$10.3M -$19.4M
Net Income to Company -$51.1M -$37.1M $417.6M $398.5M $245.4M
 
Minority Interest in Earnings -$25.1M -$12.4M $30.3M -$21.6M -$47.7M
Net Income to Common Excl Extra Items -$51.8M $56.8M $565.1M $408.9M $264.8M
 
Basic EPS (Cont. Ops) -$0.02 $0.06 $0.44 $0.35 $0.24
Diluted EPS (Cont. Ops) -$0.02 $0.06 $0.44 $0.35 $0.24
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.3B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.3B
 
EBITDA -$115.4M -$126.8M -$110.6M -$120.1M -$155.5M
EBIT -$126.6M -$138.8M -$118.2M -$123.5M -$182.2M
 
Revenue (Reported) -- -- -- -- $55.9M
Operating Income (Reported) -$126.6M -$138.8M -$118.2M -$123.5M -$182.2M
Operating Income (Adjusted) -$126.6M -$138.8M -$118.2M -$123.5M -$182.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- $178.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3M $576K $944.2K $1.4M $182.4M
Gross Profit -$3M -$576K -$944.2K -$1.4M -$4.2M
Gross Profit Margin -- -- -- -- -2.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9M $5.7M $5M $7.1M $2.8M
Other Inc / (Exp) $120.5M $2.4M $106.4M $109.3M --
Operating Expenses $31M $24.7M $28.1M $41.6M $20.2M
Operating Income -$34.1M -$25.2M -$29.1M -$43M -$24.5M
 
Net Interest Expenses $13.2M $13.4M $11.7M $642.4K $28.8M
EBT. Incl. Unusual Items $55.4M -$18.8M $49.1M $34.5M $23.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63K -$5.5M -$1.5M $878.4K -$3.4M
Net Income to Company $108M $14.3M $140.4M $152.6M $43.1M
 
Minority Interest in Earnings -$5.6M -$3.2M -$6.7M -$13.3M -$3.4M
Net Income to Common Excl Extra Items $107.5M $31.2M $144.2M $147.6M $42.1M
 
Basic EPS (Cont. Ops) $0.09 $0.03 $0.12 $0.12 $0.03
Diluted EPS (Cont. Ops) $0.09 $0.03 $0.11 $0.12 $0.03
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.3B $1.4B
Weighted Average Diluted Share $1.2B $1.2B $1.3B $1.4B $1.4B
 
EBITDA -$31M -$24.7M -$28.1M -$41.6M $965.4K
EBIT -$34.1M -$25.2M -$29.1M -$43M -$24.5M
 
Revenue (Reported) -- -- -- -- $178.2M
Operating Income (Reported) -$34.1M -$25.2M -$29.1M -$43M -$24.5M
Operating Income (Adjusted) -$34.1M -$25.2M -$29.1M -$43M -$24.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- $479.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11M $9.9M $3.1M $4.4M $574.8M
Gross Profit -$11M -$9.9M -$3.1M -$4.4M -$95M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.2M $20.1M $21.8M $26M $50M
Other Inc / (Exp) $19.7M $317.9M $262.2M $57.6M --
Operating Expenses $120.4M $117.8M $109.5M $156.2M $67.9M
Operating Income -$131.4M -$127.7M -$112.6M -$160.6M -$162.9M
 
Net Interest Expenses $34.4M $48.8M $47.5M $66.9M $56.5M
EBT. Incl. Unusual Items -$41.6M $7.8M $6.8M -$192.1M $57.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$637.1K -$243.2M $159.6K -$7.6M -$36.5M
Net Income to Company -$21.2M $311.1M $421.9M $182.1M $357.9M
 
Minority Interest in Earnings -$22.4M $38.6M -$25.2M -$34.7M -$42.2M
Net Income to Common Excl Extra Items -$14.2M $568M $423.3M $180M $389.4M
 
Basic EPS (Cont. Ops) $0.01 $0.44 $0.37 $0.16 $0.32
Diluted EPS (Cont. Ops) $0.01 $0.43 $0.35 $0.16 $0.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$120.4M -$117.8M -$109.5M -$156.2M -$71.4M
EBIT -$131.4M -$127.7M -$112.6M -$160.6M -$162.9M
 
Revenue (Reported) -- -- -- -- $479.8M
Operating Income (Reported) -$131.4M -$127.7M -$112.6M -$160.6M -$162.9M
Operating Income (Adjusted) -$131.4M -$127.7M -$112.6M -$160.6M -$162.9M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue -- -- -- $422.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.9M $2.4M $3.3M $463.5M --
Gross Profit -$6.9M -$2.4M -$3.3M -$40.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.6M $15.8M $19.9M $41.1M --
Other Inc / (Exp) $331.6M $241.6M $61.8M $176.4M --
Operating Expenses $78.5M $77.3M $113.3M $55.9M --
Operating Income -$85.3M -$79.7M -$116.7M -$96.7M --
 
Net Interest Expenses $35.5M $33.3M $57.7M $46.9M --
EBT. Incl. Unusual Items $139.2M $64.2M -$154.8M $55M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$149.8M -$5.1M -$2.3M -$19.1M --
Net Income to Company $342.1M $359.2M $145.3M $246.8M --
 
Minority Interest in Earnings $35.7M -$18.8M -$32M -$26.4M --
Net Income to Common Excl Extra Items $507.3M $372.9M $145M $266.3M --
 
Basic EPS (Cont. Ops) $0.39 $0.32 $0.13 $0.22 --
Diluted EPS (Cont. Ops) $0.38 $0.31 $0.13 $0.21 --
Weighted Average Basic Share $3.6B $3.7B $3.9B $4.1B --
Weighted Average Diluted Share $3.7B $3.8B $3.9B $4.1B --
 
EBITDA -$78.5M -$77.3M -$113.3M -$29.1M --
EBIT -$85.3M -$79.7M -$116.7M -$96.7M --
 
Revenue (Reported) -- -- -- $422.7M --
Operating Income (Reported) -$85.3M -$79.7M -$116.7M -$96.7M --
Operating Income (Adjusted) -$85.3M -$79.7M -$116.7M -$96.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $334.8M $768.2M $809.5M $757.3M $168.8M
Short Term Investments $382.5K -- -- -- --
Accounts Receivable, Net -- -- -- -- $38.6M
Inventory $1.3M $1.3M $1.4M $63M $142.6M
Prepaid Expenses $5M $6.3M $38.6M $5M $7.1M
Other Current Assets -- -- -- -- --
Total Current Assets $421.7M $868.2M $898.9M $856.5M $430.9M
 
Property Plant And Equipment $923.8M $937.6M $1.2B $1.9B $2.8B
Long-Term Investments $1.7B $2.2B $3B $3.6B $4.6B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $5M $5.9M $5.6M $27.1M
Total Assets $3.1B $4.1B $5.4B $6.6B $8.3B
 
Accounts Payable -- -- -- -- $79.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $3.9M $931.5M $1.2B $139.9M
Current Portion Of Capital Lease Obligations $446.3K $929.1K $740.7K $895.1K $1M
Other Current Liabilities -- $1.8M $2.7M $1.9M $2.6M
Total Current Liabilities $29.3M $40.4M $91.1M $260.8M $343.1M
 
Long-Term Debt $64.4M $615M $700.5M $738.5M $389.7M
Capital Leases -- -- -- -- --
Total Liabilities $102.7M $1.1B $1.5B $1.9B $1.3B
 
Common Stock $2.9B $2.9B $3.2B $3.7B $5.5B
Other Common Equity Adj -- -- -- -- --
Common Equity $3.1B $3.2B $4B $4.9B $7.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$132.7M -$147.6M -$126.7M -$155M -$220.8M
Total Equity $3B $3B $3.8B $4.7B $7B
 
Total Liabilities and Equity $3.1B $4.1B $5.4B $6.6B $8.3B
Cash and Short Terms $334.8M $768.2M $809.5M $757.3M $168.8M
Total Debt $64.8M $619.7M $705.4M $853.7M $531M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $734.4M $911.5M $410.1M $243.1M $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $39.3M
Inventory $1.3M $19.4M $58.7M $89.6M $83.5M
Prepaid Expenses $3.6M $3.1M $4.1M $5.3M $28.5M
Other Current Assets -- -- -- -- --
Total Current Assets $826.2M $987.3M $514.4M $389.7M $1.8B
 
Property Plant And Equipment $941.8M $1.1B $1.7B $2.7B $3.2B
Long-Term Investments $2B $2.8B $3.5B $4.2B $4.9B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $14.8M --
Other Long-Term Assets -- $5.3M $7.9M $13.9M --
Total Assets $3.8B $5.2B $6B $7.6B $10.3B
 
Accounts Payable -- -- -- -- $62M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $9.9M $9M $122.2M $74.1M --
Current Portion Of Capital Lease Obligations $635.1K $1M $578.9K $1M --
Other Current Liabilities -- $830K $2.5M $2.6M --
Total Current Liabilities $35.9M $45.2M $235.2M $286.2M $419.4M
 
Long-Term Debt $607.9M $698.3M $749.2M $89.5M $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $850.6M $1.4B $1.8B $1.1B $2.5B
 
Common Stock $2.9B $3.2B $3.2B $5.2B $6.1B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$148.8M -$123.5M -$148.2M -$187M -$233.5M
Total Equity $3B $3.8B $4.2B $6.5B $7.8B
 
Total Liabilities and Equity $3.8B $5.2B $6B $7.6B $10.3B
Cash and Short Terms $734.4M $911.5M $410.1M $243.1M $1.5B
Total Debt $618.3M $708.4M $871.4M $164.6M $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$51.1M -$37.1M $417.6M $398.5M $245.4M
Depreciation & Amoritzation $11.2M $12M $7.6M $3.5M $26.9M
Stock-Based Compensation $20.6M $25.1M $35.4M $39.5M $38.2M
Change in Accounts Receivable $2.2M -$5.3M -$6.6M -$22.6M -$66.2M
Change in Inventories $57.7K $27.6K -$20.8K -$688.3K -$104.4M
Cash From Operations -$81.1M -$19.3M $211.8M -$66.3M -$222.7M
 
Capital Expenditures $56.7M $66.5M $208.8M $651M $679.9M
Cash Acquisitions $9M $4M $50.8K $59.4K $72.6K
Cash From Investing -$510.1M -$261.5M -$226M -$643.8M -$678.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $707.4M -- $132.5M $418.5M
Long-Term Debt Repaid -$1.2M -$897.2K -$927.5K -$2.4M -$117.4M
Repurchase of Common Stock $398.4K -- $153.6K -- --
Other Financing Activities -$398K -- -- -$22.3M -$9M
Cash From Financing $1.5M $715M $6.1M $699M $297.3M
 
Beginning Cash (CF) $334.8M $768.2M $809.5M $757.3M $168.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$590.2M $433M -$14M -$31.3M -$626M
Ending Cash (CF) -$255.8M $1.2B $789.7M $705.9M -$479.2M
 
Levered Free Cash Flow -$137.8M -$85.8M $3M -$717.3M -$902.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $108M $14.3M $140.4M $152.6M $43.1M
Depreciation & Amoritzation $3M $354.8K $928.8K $1.5M $27.9M
Stock-Based Compensation $6.5M $8.6M $8.9M $10.9M $8.9M
Change in Accounts Receivable -$2.6M $1.5M -$17.2M -$20.4M -$53.6M
Change in Inventories -$26.7K $76.5K -$12.5K -$28.4M $23.2M
Cash From Operations -$29M $265.8M -$9.3M -$38.8M -$46.3M
 
Capital Expenditures $18.5M $57.5M $184.6M $175.8M $119.3M
Cash Acquisitions $630.1K $9K $10.6K $25.6K $1.9M
Cash From Investing -$49.7M -$57M -$184.5M -$175.8M -$216.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $17.7M -- $78M $163.5M --
Long-Term Debt Repaid -$193.5K -$360.5K -$861.1K -$57.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$2M -- --
Cash From Financing -$4M $1.7M $77.2M $109M $805.7M
 
Beginning Cash (CF) $734.4M $911.5M $410.1M $243.1M $1.5B
Foreign Exchange Rate Adjustment -$1.3M -$15.6M -$1.7M $4.7M $13.1M
Additions / Reductions -$84M $194.8M -$118.4M -$100.9M $556.2M
Ending Cash (CF) $649.1M $1.1B $289.9M $146.8M $2B
 
Levered Free Cash Flow -$47.5M $208.3M -$193.9M -$214.6M -$165.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$21.2M $311.1M $421.9M $182.1M $357.9M
Depreciation & Amoritzation $11.6M $9.1M $3.2M $4.5M $93.4M
Stock-Based Compensation $20.2M $33.8M $38.9M $45.9M $22.8M
Change in Accounts Receivable -$996.4K -$16.5M -$19.6M -$46.2M -$124M
Change in Inventories $45.2K $96.8K $89.4K -$61.6M -$11.9M
Cash From Operations -$96.6M $253.3M -$47.4M -$116.2M -$248.7M
 
Capital Expenditures $55.6M $120M $547.6M $764.6M $499.2M
Cash Acquisitions $6.9M $6.1K $58.4K $57.8K $2M
Cash From Investing -$402.2M -$128.5M -$541.7M -$763.8M -$588.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $710.8M -- -- $232.7M --
Long-Term Debt Repaid -$1.2M -$1.6M -$635.4K -$117M --
Repurchase of Common Stock $92.9K -- $148.9K -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $714.7M -$20.7M $135.2M $683.1M $2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $219.9M $85.9M -$467.5M -$197.9M $1.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$152.1M $133.3M -$595M -$880.8M -$747.9M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $342.1M $359.2M $145.3M $246.8M --
Depreciation & Amoritzation $6.6M $2.4M $3.4M $68.7M --
Stock-Based Compensation $23.7M $28.3M $35M $17.8M --
Change in Accounts Receivable -$13.6M -$26.8M -$50.5M -$105.3M --
Change in Inventories $95.4K $205K -$60.8M $36.4M --
Cash From Operations $196.8M -$56M -$106.2M -$122.3M --
 
Capital Expenditures $100.5M $445.7M $563.4M $352.2M --
Cash Acquisitions $35.5K $44.6K $43.5K $2M --
Cash From Investing -$116.8M -$439.4M -$563.3M -$442.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $131.8M $231.9M $1.1B --
Long-Term Debt Repaid -$1.4M -$1.1M -$115.7M -$5.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2M -- -$29.1M --
Cash From Financing $4.7M $134M $122.4M $1.9B --
 
Beginning Cash (CF) $2.3B $1.6B $1.1B $3.4B --
Foreign Exchange Rate Adjustment -$17.2M -$25.1M -$6.2M $17M --
Additions / Reductions $67.5M -$386.5M -$553.3M $1.3B --
Ending Cash (CF) $2.3B $1.2B $577.1M $4.8B --
 
Levered Free Cash Flow $96.3M -$501.7M -$669.6M -$474.5M --

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
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

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

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 9

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock