Financhill
Buy
62

INUV Quote, Financials, Valuation and Earnings

Last price:
$5.83
Seasonality move :
57.79%
Day range:
$5.11 - $5.30
52-week range:
$0.19 - $7.90
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.78x
P/B ratio:
5.56x
Volume:
39.3K
Avg. volume:
170.6K
1-year change:
1581.82%
Market cap:
$74.7M
Revenue:
$83.8M
EPS (TTM):
-$0.30
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $44.6M $59.8M $75.6M $73.9M $83.8M
Revenue Growth (YoY) -27.44% 34.03% 26.36% -2.24% 13.37%
 
Cost of Revenues $8.3M $15.9M $30.2M $10.5M $12M
Gross Profit $36.3M $43.9M $45.4M $63.4M $71.8M
Gross Profit Margin 81.42% 73.38% 60% 85.83% 85.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44.4M $40.3M $58M $73.8M $77.3M
Other Inc / (Exp) $997.5K $257K -$435.6K $14.7K $26.8K
Operating Expenses $44.4M $51.7M $58M $73.8M $77.3M
Operating Income -$8M -$7.8M -$12.6M -$10.4M -$5.5M
 
Net Interest Expenses $253.5K $87K $21.1K $29.6K $266.8K
EBT. Incl. Unusual Items -$7.3M -$7.6M -$13.1M -$10.4M -$5.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$17.8K $8K
Net Income to Company -$7.3M -$7.6M -$13.1M -$10.4M -$5.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.3M -$7.6M -$13.1M -$10.4M -$5.8M
 
Basic EPS (Cont. Ops) -$0.09 -$0.60 -$1.10 -$0.80 -$0.40
Diluted EPS (Cont. Ops) -$0.09 -$0.60 -$1.10 -$0.80 -$0.40
Weighted Average Basic Share $77.5M $11.8M $12M $13.1M $14M
Weighted Average Diluted Share $77.5M $11.8M $12M $13.1M $14M
 
EBITDA -$3.4M -$4M -$10.4M -$7M -$2.7M
EBIT -$7.1M -$7.5M -$13.1M -$10.4M -$5.5M
 
Revenue (Reported) $44.6M $59.8M $75.6M $73.9M $83.8M
Operating Income (Reported) -$8M -$7.8M -$12.6M -$10.4M -$5.5M
Operating Income (Adjusted) -$7.1M -$7.5M -$13.1M -$10.4M -$5.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $10.6M $18.6M $11.8M $17M $26.7M
Revenue Growth (YoY) -28.9% 75.27% -36.34% 43.69% 56.89%
 
Cost of Revenues $1.4M $8.7M $3.2M $2.1M $5.6M
Gross Profit $9.2M $9.9M $8.7M $14.9M $21.1M
Gross Profit Margin 86.4% 53.46% 73.07% 87.67% 78.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.8M $12.1M $12.1M $17M $22.9M
Other Inc / (Exp) $470K $17.7K $14.4K -- $540.6K
Operating Expenses $11.8M $12.1M $12.1M $17M $22.9M
Operating Income -$2.6M -$2.1M -$3.4M -$2.1M -$1.8M
 
Net Interest Expenses $22.4K $1K $19.1K $20.4K $27.9K
EBT. Incl. Unusual Items -$2.1M -$2.1M -$3.4M -$2.1M -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $2.7K
Net Income to Company -$2.1M -$2.1M -$3.4M -$2.1M -$1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.1M -$2.1M -$3.4M -$2.1M -$1.3M
 
Basic EPS (Cont. Ops) -$0.02 -$0.20 -$0.30 -$0.20 -$0.10
Diluted EPS (Cont. Ops) -$0.02 -$0.20 -$0.30 -$0.20 -$0.10
Weighted Average Basic Share $114.4M $11.9M $12.1M $13.9M $14.3M
Weighted Average Diluted Share $114.4M $11.9M $12.1M $13.9M $14.3M
 
EBITDA -$1.3M -$1.4M -$2.8M -$1.4M -$655.1K
EBIT -$2.1M -$2.1M -$3.4M -$2.1M -$1.2M
 
Revenue (Reported) $10.6M $18.6M $11.8M $17M $26.7M
Operating Income (Reported) -$2.6M -$2.1M -$3.4M -$2.1M -$1.8M
Operating Income (Adjusted) -$2.1M -$2.1M -$3.4M -$2.1M -$1.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $40.3M $67.8M $68.8M $79.1M $93.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.3M $23.1M $24.8M $9.4M $15.6M
Gross Profit $34M $44.7M $44.1M $69.7M $77.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.1M $40.6M $58M $78.8M $83.1M
Other Inc / (Exp) $1.6M -$195.3K -$438.8K $300 $540.6K
Operating Expenses $42.1M $52M $58M $78.8M $83.1M
Operating Income -$8.1M -$7.3M -$14M -$9M -$5.2M
 
Net Interest Expenses $123.4K $65.6K $39.2K $30.8K $274.3K
EBT. Incl. Unusual Items -$6.6M -$7.5M -$14.5M -$9.1M -$4.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$17.8K $10.7K
Net Income to Company -$6.6M -$7.5M -$14.5M -$9.1M -$4.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.6M -$7.5M -$14.5M -$9.1M -$4.9M
 
Basic EPS (Cont. Ops) -$0.07 -$0.70 -$1.20 -$0.80 -$0.30
Diluted EPS (Cont. Ops) -$0.07 -$0.70 -$1.20 -$0.80 -$0.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3M -$3.7M -$11.4M -$5.7M -$1.9M
EBIT -$6.5M -$7M -$14M -$9M -$4.6M
 
Revenue (Reported) $40.3M $67.8M $68.8M $79.1M $93.5M
Operating Income (Reported) -$8.1M -$7.3M -$14M -$9M -$5.2M
Operating Income (Adjusted) -$6.5M -$7M -$14M -$9M -$4.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $10.6M $18.6M $11.8M $17M $26.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4M $8.7M $3.2M $2.1M $5.6M
Gross Profit $9.2M $9.9M $8.7M $14.9M $21.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.8M $12.1M $12.1M $17M $22.9M
Other Inc / (Exp) $470K $17.7K $14.4K -- $540.6K
Operating Expenses $11.8M $12.1M $12.1M $17M $22.9M
Operating Income -$2.6M -$2.1M -$3.4M -$2.1M -$1.8M
 
Net Interest Expenses $22.4K $1K $19.1K $20.4K $27.9K
EBT. Incl. Unusual Items -$2.1M -$2.1M -$3.4M -$2.1M -$1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $2.7K
Net Income to Company -$2.1M -$2.1M -$3.4M -$2.1M -$1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.1M -$2.1M -$3.4M -$2.1M -$1.3M
 
Basic EPS (Cont. Ops) -$0.02 -$0.20 -$0.30 -$0.20 -$0.10
Diluted EPS (Cont. Ops) -$0.02 -$0.20 -$0.30 -$0.20 -$0.10
Weighted Average Basic Share $114.4M $11.9M $12.1M $13.9M $14.3M
Weighted Average Diluted Share $114.4M $11.9M $12.1M $13.9M $14.3M
 
EBITDA -$1.3M -$1.4M -$2.8M -$1.4M -$655.1K
EBIT -$2.1M -$2.1M -$3.4M -$2.1M -$1.2M
 
Revenue (Reported) $10.6M $18.6M $11.8M $17M $26.7M
Operating Income (Reported) -$2.6M -$2.1M -$3.4M -$2.1M -$1.8M
Operating Income (Adjusted) -$2.1M -$2.1M -$3.4M -$2.1M -$1.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.9M $10.5M $2.9M $4.4M $2.5M
Short Term Investments -- $1.9M $1.5M -- --
Accounts Receivable, Net $6.2M $9.3M $11.1M $9.2M $12.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $413.4K $1.4M $799K $1.1M $639.8K
Total Current Assets $14.5M $23.1M $16.4M $14.7M $15.6M
 
Property Plant And Equipment $2.2M $2.3M $2.1M $2.6M $2.7M
Long-Term Investments -- $859.5K $660.1K -- --
Goodwill $9.9M $9.9M $9.9M $9.9M $9.9M
Other Intangibles $8.6M $6.7M $5.6M $4.7M $3.9M
Other Long-Term Assets $20.9K $35.7K $66.9K $53.4K $78.3K
Total Assets $35.2M $44M $35.6M $32.4M $32.2M
 
Accounts Payable $4M $4.8M $8M $6.4M $8.4M
Accrued Expenses $3.7M $5.2M $4.4M $6.3M $8.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $464.5K $443.4K $388.5K $173.9K $278.1K
Other Current Liabilities $60K $10K $10K $35K --
Total Current Liabilities $8.7M $10.7M $13.6M $14.5M $17.9M
 
Long-Term Debt $149.9K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $9.9M $11.2M $13.8M $15.4M $18.7M
 
Common Stock $98K $118.8K $120.1K $138K $140.5K
Other Common Equity Adj -- $53.7K -$84.9K -- --
Common Equity $25.3M $32.8M $21.7M $17M $13.5M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $25.3M $32.8M $21.7M $17M $13.5M
 
Total Liabilities and Equity $35.2M $44M $35.6M $32.4M $32.2M
Cash and Short Terms $7.9M $12.4M $4.5M $4.4M $2.5M
Total Debt $149.9K -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $17.8M $5.7M $2M $2.4M $2.6M
Short Term Investments -- $2.5M -- -- --
Accounts Receivable, Net $5.7M $10M $9.1M $8.7M $12M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $534.5K $2.3M $970.4K $1M $739K
Total Current Assets $24.1M $20.5M $12.1M $12.2M $15.3M
 
Property Plant And Equipment $2.5M $2.4M $2M $2.9M $2.7M
Long-Term Investments -- $762.3K -- -- --
Goodwill $9.9M $9.9M $9.9M $9.9M $9.9M
Other Intangibles $8.1M $6.4M $5.4M $4.4M $3.8M
Other Long-Term Assets $35.2K $35.7K $66.9K $53.4K $78.3K
Total Assets $44.5M $41M $30.2M $29.8M $31.7M
 
Accounts Payable $2.8M $4.5M $5.5M $5.3M $7.3M
Accrued Expenses $3.6M $4.1M $3.8M $6.6M $9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $502.7K $455.2K $295.9K $272.1K $281.2K
Other Current Liabilities -- -- $15K $30K --
Total Current Liabilities $7.3M $9.4M $11.3M $13.6M $17.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $8M $9.8M $11.5M $14.7M $18.2M
 
Common Stock $118.5K $119.8K $121.6K $139.4K $143.6K
Other Common Equity Adj -- -$44.4K -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $36.5M $31.2M $18.6M $15.1M $13.4M
 
Total Liabilities and Equity $44.5M $41M $30.2M $29.8M $31.7M
Cash and Short Terms $17.8M $8.2M $2M $2.4M $2.6M
Total Debt -- -- $592.9K -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$7.3M -$7.6M -$13.1M -$10.4M -$5.8M
Depreciation & Amoritzation $3.6M $3.5M $2.7M $3.4M $2.8M
Stock-Based Compensation $858.7K $2.2M $2.4M $2M $1.5M
Change in Accounts Receivable $1.2M -$3M -$3.1M $1.1M -$1.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$5.6M -$5.3M -$5.6M -$2.6M $229.6K
 
Capital Expenditures $1.2M $1.6M $1.7M $1.7M $1.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2M -$4.6M -$1.7M $606.2K -$1.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3M -- -- $592.9K --
Long-Term Debt Repaid -$3.8M -$407.6K -$107.5K -$695.2K -$50.8K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $425.5K -$272.1K -$196.9K -$105.7K -$302.6K
Cash From Financing $14.3M $12.5M -$304.4K $3.5M -$353.4K
 
Beginning Cash (CF) $373K $7.9M $10.5M $2.9M $4.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.5M $2.6M -$7.5M $1.5M -$2M
Ending Cash (CF) $7.9M $10.5M $2.9M $4.4M $2.5M
 
Levered Free Cash Flow -$6.8M -$6.9M -$7.3M -$4.2M -$1.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.1M -$2.1M -$3.4M -$2.1M -$1.3M
Depreciation & Amoritzation $852K $714K $669.7K $691.9K $574.1K
Stock-Based Compensation $394.9K $671.2K $432.1K $396.3K $304.3K
Change in Accounts Receivable $496.4K -$702.4K $2M $1.6M $491.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.4M -$3.6M -$3.2M -$1.4M -$366.9K
 
Capital Expenditures $411.4K $466.6K $411.2K $472.2K $451.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$411.4K -$999.1K $1.9M -$472.2K -$451.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $592.9K -- --
Long-Term Debt Repaid -$59.2K -$24.4K -$34.5K -$18.7K -$6.1K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$311.1K -$128.5K -$166.9K -$162K -$201.4K
Cash From Financing $12.8M -$152.9K $391.5K -$180.7K $921.4K
 
Beginning Cash (CF) $7.9M $10.5M $2.9M $4.4M $2.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9M -$4.7M -$961.8K -$2M $102.8K
Ending Cash (CF) $17.8M $5.7M $2M $2.4M $2.6M
 
Levered Free Cash Flow -$2.9M -$4M -$3.6M -$1.8M -$818.6K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$6.6M -$7.5M -$14.5M -$9.1M -$4.9M
Depreciation & Amoritzation $3.5M $3.3M $2.7M $3.4M $2.7M
Stock-Based Compensation $1M $2.5M $2.1M $2M $1.4M
Change in Accounts Receivable -$74K -$4.2M -$378.9K $685K -$3M
Change in Inventories -- -- -- -- --
Cash From Operations -$8.9M -$6.4M -$5.2M -$678.7K $1.2M
 
Capital Expenditures $1.3M $1.7M $1.6M $1.7M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3M -$5.2M $1.2M -$1.7M -$1.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $592.9K -- --
Long-Term Debt Repaid -$1.8M -$372.8K -$117.6K -$679.4K -$38.2K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$364.5K -$89.4K -$235.2K -$100.8K -$342K
Cash From Financing $27.5M -$462.2K $240K $2.9M $748.7K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17.3M -$12.1M -$3.8M $462.4K $130K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$10.1M -$8.1M -$6.9M -$2.4M -$618.6K
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$2.1M -$2.1M -$3.4M -$2.1M -$1.3M
Depreciation & Amoritzation $852K $714K $669.7K $691.9K $574.1K
Stock-Based Compensation $394.9K $671.2K $432.1K $396.3K $304.3K
Change in Accounts Receivable $496.4K -$702.4K $2M $1.6M $491.7K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.4M -$3.6M -$3.2M -$1.4M -$366.9K
 
Capital Expenditures $411.4K $466.6K $411.2K $472.2K $451.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$411.4K -$999.1K $1.9M -$472.2K -$451.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $592.9K -- --
Long-Term Debt Repaid -$59.2K -$24.4K -$34.5K -$18.7K -$6.1K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$311.1K -$128.5K -$166.9K -$162K -$201.4K
Cash From Financing $12.8M -$152.9K $391.5K -$180.7K $921.4K
 
Beginning Cash (CF) $7.9M $10.5M $2.9M $4.4M $2.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9M -$4.7M -$961.8K -$2M $102.8K
Ending Cash (CF) $17.8M $5.7M $2M $2.4M $2.6M
 
Levered Free Cash Flow -$2.9M -$4M -$3.6M -$1.8M -$818.6K

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock