Financhill
Buy
84

ZVIA Quote, Financials, Valuation and Earnings

Last price:
$3.12
Seasonality move :
24.19%
Day range:
$2.90 - $3.03
52-week range:
$0.73 - $4.99
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.23x
P/B ratio:
3.66x
Volume:
454.4K
Avg. volume:
974.5K
1-year change:
242.69%
Market cap:
$196.9M
Revenue:
$155M
EPS (TTM):
-$0.31
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 $74.2M $93.2M $91.7M $83.1M
Gross Profit $49.5M $63.9M $70M $74.8M $71.9M
Gross Profit Margin 44.99% 46.28% 42.91% 44.92% 46.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $54M $150.4M $116.5M $102.1M $92.1M
Other Inc / (Exp) -$593K -$207K $286K $673K -$2.2M
Operating Expenses $55M $151.4M $117.9M $103.7M $93.4M
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 -$47.9M -$33.9M -$21.5M -$20M
 
Basic EPS (Cont. Ops) -- -$1.33 -$0.81 -$0.41 -$0.34
Diluted EPS (Cont. Ops) -- -$1.33 -$0.81 -$0.41 -$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 -$86.4M -$46.5M -$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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $30.7M $38M $43.3M $38.8M $38M
Revenue Growth (YoY) 36.48% 23.91% 13.85% -10.4% -2%
 
Cost of Revenues $16.5M $22.2M $23.2M $21.1M $19M
Gross Profit $14.2M $15.9M $20.1M $17.7M $19M
Gross Profit Margin 46.22% 41.75% 46.43% 45.67% 50.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.7M $33.1M $22.9M $24.7M $23M
Other Inc / (Exp) $4K $82K $340K $97K -$2.1M
Operating Expenses $13.9M $33.4M $23.4M $25M $23.3M
Operating Income $243K -$17.6M -$3.3M -$7.3M -$4.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $247K -$17.5M -$2.9M -$7.2M -$6.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $12K $1K $13K $41K
Net Income to Company $247K -$17.5M -$2.9M -$7.2M -$6.4M
 
Minority Interest in Earnings -$247K $6.6M $821K $1.4M $1.1M
Net Income to Common Excl Extra Items -- -$10.9M -$2.1M -$5.8M -$5.2M
 
Basic EPS (Cont. Ops) -- -$0.28 -$0.03 -$0.10 -$0.08
Diluted EPS (Cont. Ops) -- -$0.28 -$0.04 -$0.10 -$0.08
Weighted Average Basic Share $64.5M $38.4M $49.4M $55.9M $63M
Weighted Average Diluted Share $64.5M $38.4M $72.3M $55.9M $76.5M
 
EBITDA $487K -$17.2M -$2.8M -$7M -$4M
EBIT $243K -$17.6M -$3.3M -$7.3M -$4.2M
 
Revenue (Reported) $30.7M $38M $43.3M $38.8M $38M
Operating Income (Reported) $243K -$17.6M -$3.3M -$7.3M -$4.2M
Operating Income (Adjusted) $243K -$17.6M -$3.3M -$7.3M -$4.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $118.2M $145.5M $168.4M $161.9M $154.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $63.6M $80.8M $94.2M $89.6M $81M
Gross Profit $54.7M $64.7M $74.2M $72.4M $73.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56.5M $168.8M $106.4M $103.8M $90.5M
Other Inc / (Exp) -$440K -$129K $544K $430K -$4.4M
Operating Expenses $57.4M $169.9M $107.8M $105.3M $91.7M
Operating Income -$2.8M -$105.2M -$33.6M -$33M -$18.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.2M -$105.4M -$33M -$32.5M -$22.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $46K $53K $64K $94K
Net Income to Company -$3.2M -$105.4M -$33.1M -$32.6M -$23M
 
Minority Interest in Earnings -$247K $46.4M $8M $7.4M $3.5M
Net Income to Common Excl Extra Items -$3.5M -$59M -$25.1M -$25.2M -$19.4M
 
Basic EPS (Cont. Ops) $0.01 -$1.62 -$0.56 -$0.48 -$0.31
Diluted EPS (Cont. Ops) $0.01 -$1.62 -$0.57 -$0.48 -$0.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.8M -$104.1M -$32.2M -$31.5M -$17.2M
EBIT -$2.8M -$105.2M -$33.6M -$33M -$18.5M
 
Revenue (Reported) $118.2M $145.5M $168.4M $161.9M $154.3M
Operating Income (Reported) -$2.8M -$105.2M -$33.6M -$33M -$18.5M
Operating Income (Adjusted) -$2.8M -$105.2M -$33.6M -$33M -$18.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $30.7M $38M $43.3M $38.8M $38M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.5M $22.2M $23.2M $21.1M $19M
Gross Profit $14.2M $15.9M $20.1M $17.7M $19M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.7M $33.1M $22.9M $24.7M $23M
Other Inc / (Exp) $4K $82K $340K $97K -$2.1M
Operating Expenses $13.9M $33.4M $23.4M $25M $23.3M
Operating Income $243K -$17.6M -$3.3M -$7.3M -$4.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $247K -$17.5M -$2.9M -$7.2M -$6.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $12K $1K $13K $41K
Net Income to Company $247K -$17.5M -$2.9M -$7.2M -$6.4M
 
Minority Interest in Earnings -$247K $6.6M $821K $1.4M $1.1M
Net Income to Common Excl Extra Items -- -$10.9M -$2.1M -$5.8M -$5.2M
 
Basic EPS (Cont. Ops) -- -$0.28 -$0.03 -$0.10 -$0.08
Diluted EPS (Cont. Ops) -- -$0.28 -$0.04 -$0.10 -$0.08
Weighted Average Basic Share $64.5M $38.4M $49.4M $55.9M $63M
Weighted Average Diluted Share $64.5M $38.4M $72.3M $55.9M $76.5M
 
EBITDA $487K -$17.2M -$2.8M -$7M -$4M
EBIT $243K -$17.6M -$3.3M -$7.3M -$4.2M
 
Revenue (Reported) $30.7M $38M $43.3M $38.8M $38M
Operating Income (Reported) $243K -$17.6M -$3.3M -$7.3M -$4.2M
Operating Income (Adjusted) $243K -$17.6M -$3.3M -$7.3M -$4.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $14.9M $43.1M $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 -- -- -- -- --
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 $3.4M $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 -- -- -- -- --
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 -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $12.4M $28.8M $56M $28.7M $27.7M
Short Term Investments -- $30M -- -- --
Accounts Receivable, Net $9.4M $13.4M $14.3M $14M $8.8M
Inventory $20.1M $32.4M $29M $30.6M $17.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.8M $2.5M $2.1M $4M $2.7M
Total Current Assets $44.6M $107.1M $103.4M $77.4M $56.3M
 
Property Plant And Equipment $1.7M $5.2M $5M $3.7M $2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $3.9M $3.7M $4.2M $3.4M $3.1M
Other Long-Term Assets $68K $514K $520K $560K $484K
Total Assets $50.3M $116.5M $113.2M $85.1M $62M
 
Accounts Payable $8.9M $15.3M $22.2M $19M $13.9M
Accrued Expenses $1.5M $4.1M $4.7M $6.7M $6.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $641K $608K $577K $592K $666K
Other Current Liabilities $2.6M -- -- -- --
Total Current Liabilities $14.3M $22.1M $30.1M $27.8M $24M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $246.8M $22.6M $31.9M $29M $24.7M
 
Common Stock $976K $67K $71K $72K $74K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$28.6M -$28.3M -$24.2M -$16.4M
Total Equity -$196.5M $93.9M $81.3M $56.1M $37.3M
 
Total Liabilities and Equity $50.3M $116.5M $113.2M $85.1M $62M
Cash and Short Terms $12.4M $58.8M $56M $28.7M $27.7M
Total Debt -- -- -- -- --
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 $997K $1.3M $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 -$20.8M -$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) -- -$2.7M -- -- --
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 -$49.6M -- -- --
Other Financing Activities -$20K -$8.1M -$2.5M -- --
Cash From Financing $15.8M $79.1M -$2.3M $25K --
 
Beginning Cash (CF) $3.2M $14.9M $43.1M $47.4M $32M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $11.7M $28.2M $4.3M -$15.4M -$1.3M
Ending Cash (CF) $14.9M $43.1M $47.4M $32M $30.7M
 
Levered Free Cash Flow -$4.1M -$20.9M -$23.4M -$17.9M -$1.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $247K -$17.5M -$2.9M -$7.2M -$6.4M
Depreciation & Amoritzation $231K $351K $419K $328K $252K
Stock-Based Compensation $37K $8.9M $2.4M $1.5M $731K
Change in Accounts Receivable -$2.4M -$4.4M -$3.2M -$2.9M $2M
Change in Inventories $734K -$920K -$1.4M $3.9M $1.5M
Cash From Operations -$2.3M -$11.4M $9.4M -$3.2M -$2.9M
 
Capital Expenditures $254K $565K $862K $33K $11K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$254K -$565K -$862K -$33K -$11K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29.5M -- -- $8M --
Long-Term Debt Repaid -$29.5M -- -- -$8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.3M -- -- --
Cash From Financing $10K -$2.3M $23K -- --
 
Beginning Cash (CF) $14.9M $43.1M $47.4M $32M $30.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.6M -$14.3M $8.6M -$3.2M -$2.9M
Ending Cash (CF) $12.4M $28.8M $56M $28.7M $27.7M
 
Levered Free Cash Flow -$2.6M -$12M $8.5M -$3.2M -$2.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.2M -$105.4M -$33.1M -$32.6M -$23M
Depreciation & Amoritzation $952K $1.1M $1.4M $1.5M $1.3M
Stock-Based Compensation $7.9M $86.6M $20.4M $7.4M $4.2M
Change in Accounts Receivable -$3M -$4M -$893K $268K $5.3M
Change in Inventories -$7.4M -$12.4M $3.5M -$1.7M $13.5M
Cash From Operations -$3.1M -$26.9M $19K -$28.9M -$742K
 
Capital Expenditures $617K $3.5M $2.9M $795K $261K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$617K -$33.5M $27.1M $1.6M -$261K
 
Dividends Paid (Ex Special Dividend) -- -$2.7M -- -- --
Special Dividend Paid
Long-Term Debt Issued $118.9M -- -- $8M --
Long-Term Debt Repaid -$122.4M -- -- -$8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$10.4M -- -- --
Cash From Financing $12.3M $76.8M $10K $2K --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.5M $16.5M $27.1M -$27.2M -$1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.7M -$30.3M -$2.9M -$29.7M -$1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $247K -$17.5M -$2.9M -$7.2M -$6.4M
Depreciation & Amoritzation $231K $351K $419K $328K $252K
Stock-Based Compensation $37K $8.9M $2.4M $1.5M $731K
Change in Accounts Receivable -$2.4M -$4.4M -$3.2M -$2.9M $2M
Change in Inventories $734K -$920K -$1.4M $3.9M $1.5M
Cash From Operations -$2.3M -$11.4M $9.4M -$3.2M -$2.9M
 
Capital Expenditures $254K $565K $862K $33K $11K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$254K -$565K -$862K -$33K -$11K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29.5M -- -- $8M --
Long-Term Debt Repaid -$29.5M -- -- -$8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.3M -- -- --
Cash From Financing $10K -$2.3M $23K -- --
 
Beginning Cash (CF) $14.9M $43.1M $47.4M $32M $30.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.6M -$14.3M $8.6M -$3.2M -$2.9M
Ending Cash (CF) $12.4M $28.8M $56M $28.7M $27.7M
 
Levered Free Cash Flow -$2.6M -$12M $8.5M -$3.2M -$2.9M

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