Financhill
Buy
52

IVPAF Quote, Financials, Valuation and Earnings

Last price:
$8.04
Seasonality move :
9.96%
Day range:
$7.75 - $7.99
52-week range:
$6.50 - $15.53
Dividend yield:
0%
P/E ratio:
24.87x
P/S ratio:
--
P/B ratio:
2.10x
Volume:
54.4K
Avg. volume:
420.1K
1-year change:
-44.5%
Market cap:
$10.8B
Revenue:
$40.8M
EPS (TTM):
$0.32
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- $40.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $44.7M -- -- -- $51.6M
Gross Profit -$44.7M -- -- -- -$10.7M
Gross Profit Margin -- -- -- -- -26.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $33M $39.5M $41.4M $63.5M $66.7M
Other Inc / (Exp) -$27.3M $7.7M $275.4M $175.2M $115.8M
Operating Expenses $45.1M $106.8M $91.9M $88M $118.4M
Operating Income -$89.9M -$106.8M -$91.9M -$88M -$129.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$38.1M -$29.6M $320.7M $295.3M $179.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $500K -$74.9M -$113.4M -$7.7M -$14.2M
Net Income to Company -$38.1M -$29.6M $320.7M $295.3M $179.1M
 
Minority Interest in Earnings $18.7M $9.9M -$23.2M $16M $34.8M
Net Income to Common Excl Extra Items -$19.9M $55.2M $410.9M $318.9M $228.1M
 
Basic EPS (Cont. Ops) -$0.02 $0.05 $0.34 $0.26 $0.17
Diluted EPS (Cont. Ops) -$0.02 $0.05 $0.33 $0.26 $0.17
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 -$28M $12.9M $343.9M $289.5M $208.1M
EBIT -$36.4M $3.3M $338M $287.2M $188.4M
 
Revenue (Reported) -- -- -- -- $40.8M
Operating Income (Reported) -$89.9M -$106.8M -$91.9M -$88M -$129.1M
Operating Income (Adjusted) -$36.4M $3.3M $338M $287.2M $188.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- $77M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.7M -- -- -- $81.8M
Gross Profit -$8.7M -- -- -- -$4.8M
Gross Profit Margin -- -- -- -- -6.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6M $10.4M $10.4M $15.6M $10.9M
Other Inc / (Exp) $18.4M $25.2M $51.7M -$101.6M $109.3M
Operating Expenses $10.2M $26.5M $17.4M $24.5M $20.1M
Operating Income -$18.9M -$26.5M -$17.4M -$24.5M -$24.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $20.5M $22.7M $81.6M -$72.6M $118.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63K $1.2M -$881K -$3.2M -$4M
Net Income to Company $20.5M $22.7M $81.6M -$72.6M $118.2M
 
Minority Interest in Earnings $3.6M $4.9M $4.2M $3.9M $7.6M
Net Income to Common Excl Extra Items $24.1M $26.4M $86.6M -$65.6M $129.8M
 
Basic EPS (Cont. Ops) $0.02 $0.02 $0.07 -$0.05 $0.10
Diluted EPS (Cont. Ops) $0.02 $0.02 $0.07 -$0.05 $0.10
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.3B $1.4B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.3B $1.4B
 
EBITDA $24.6M $32.6M $92.5M -$62.9M $140.5M
EBIT $22.3M $30.1M $92.1M -$63.6M $126.1M
 
Revenue (Reported) -- -- -- -- $77M
Operating Income (Reported) -$18.9M -$26.5M -$17.4M -$24.5M -$24.8M
Operating Income (Adjusted) $22.3M $30.1M $92.1M -$63.6M $126.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $41.5M -- -- -- --
Gross Profit -$41.5M -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.8M $44M $41.4M $68.6M $66.3M
Other Inc / (Exp) $863K $14.3M $301.9M $23.2M $326.7M
Operating Expenses $41.9M $122.9M $95M $96.3M $113.9M
Operating Income -$83.4M -$114.2M -$82.8M -$96.3M -$129.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.2M -$27.3M $379.6M $141.1M $369.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $890K -$73.8M -$115.5M -$9.9M -$15M
Net Income to Company -$3.2M -$27.3M $379.6M $141.1M $369.9M
 
Minority Interest in Earnings $17.4M $11.1M -$23.9M $15.7M $38.5M
Net Income to Common Excl Extra Items $13.4M $57.6M $471.1M $166.7M $423.4M
 
Basic EPS (Cont. Ops) $0.01 $0.04 $0.39 $0.14 $0.32
Diluted EPS (Cont. Ops) $0.01 $0.04 $0.24 $0.12 $0.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.9M $20.8M $403.8M $134.1M $411.5M
EBIT $197K $11.1M $400M $131.5M $378.2M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$83.4M -$114.2M -$82.8M -$96.3M -$129.4M
Operating Income (Adjusted) $197K $11.1M $400M $131.5M $378.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- $77M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.7M -- -- -- $81.8M
Gross Profit -$8.7M -- -- -- -$4.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6M $10.4M $10.4M $15.6M $10.9M
Other Inc / (Exp) $18.4M $25.2M $51.7M -$101.6M $109.3M
Operating Expenses $10.2M $26.5M $17.4M $24.5M $20.1M
Operating Income -$18.9M -$26.5M -$17.4M -$24.5M -$24.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $20.5M $22.7M $81.6M -$72.6M $118.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63K $1.2M -$881K -$3.2M -$4M
Net Income to Company $20.5M $22.7M $81.6M -$72.6M $118.2M
 
Minority Interest in Earnings $3.6M $4.9M $4.2M $3.9M $7.6M
Net Income to Common Excl Extra Items $24.1M $26.4M $86.6M -$65.6M $129.8M
 
Basic EPS (Cont. Ops) $0.02 $0.02 $0.07 -$0.05 $0.10
Diluted EPS (Cont. Ops) $0.02 $0.02 $0.07 -$0.05 $0.10
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.3B $1.4B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.3B $1.4B
 
EBITDA $24.6M $32.6M $92.5M -$62.9M $140.5M
EBIT $22.3M $30.1M $92.1M -$63.6M $126.1M
 
Revenue (Reported) -- -- -- -- $77M
Operating Income (Reported) -$18.9M -$26.5M -$17.4M -$24.5M -$24.8M
Operating Income (Adjusted) $22.3M $30.1M $92.1M -$63.6M $126.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $262.8M $608.2M $597.5M $560.3M $102.1M
Short Term Investments $300K -- -- -- --
Accounts Receivable, Net $513K $1.4M -- -- --
Inventory $1M $995K $1M $1.5M $85.7M
Prepaid Expenses $3.9M $4.9M $28.5M $50M $19M
Other Current Assets -- -- -- -- --
Total Current Assets $331M $686.7M $662.7M $648.8M $298.6M
 
Property Plant And Equipment $725.1M $742.3M $902.8M $1.4B $2B
Long-Term Investments $1.3B $1.6B $2.1B $2.6B $3.1B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $3.9M $4.4M $4.2M $18.9M
Total Assets $2.4B $3.2B $4B $5B $5.7B
 
Accounts Payable $17.2M $22.8M $61.6M $96.9M $118.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $3M $686.6M $886.2M $97.5M
Current Portion Of Capital Lease Obligations $350K $729K $546K $675K $725K
Other Current Liabilities -- $1.4M $2M $1.5M $1.8M
Total Current Liabilities $23M $32M $750.8M $997.3M $238.6M
 
Long-Term Debt $39M $475.6M $43.9M $56.3M $261M
Capital Leases -- -- -- -- --
Total Liabilities $80.6M $841.2M $1.1B $1.4B $901.9M
 
Common Stock $2.3B $2.3B $2.3B $2.8B $3.9B
Other Common Equity Adj -- -- -- -- --
Common Equity $2.4B $2.5B $2.9B $3.7B $5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$104.2M -$116.8M -$93.5M -$117.5M -$153.6M
Total Equity $2.3B $2.4B $2.8B $3.6B $4.8B
 
Total Liabilities and Equity $2.4B $3.2B $4B $5B $5.7B
Cash and Short Terms $263.1M $608.2M $597.5M $560.3M $102.1M
Total Debt -- -- -- -- $358.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $731.9M $562M $484M $397.1M $701.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.2M $4.1M -- -- --
Inventory $995K $986K $937K $3.2M $83.1M
Prepaid Expenses $3.6M $6.1M $35M $36.6M $24.2M
Other Current Assets -- -- -- -- --
Total Current Assets $800.7M $644.1M $568.5M $479.1M $913.5M
 
Property Plant And Equipment $725.4M $796.7M $952.5M $1.5B $2B
Long-Term Investments $1.4B $1.8B $2.2B $2.7B $3.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $10.1M --
Other Long-Term Assets -- $4.7M $4.5M $4.9M $39.5M
Total Assets $3B $3.4B $4.1B $5.1B $6.6B
 
Accounts Payable $14.6M $16M $42.8M $89.6M $98.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $6.6M $6.6M $1B $122.6M
Current Portion Of Capital Lease Obligations $333K $804K $564K $675K $742K
Other Current Liabilities -- $870K $2.3M $1.8M $1.1M
Total Current Liabilities $18.9M $28.7M $54.8M $1.1B $236.7M
 
Long-Term Debt $452.5M $482.8M $514.2M $56.6M $977.2M
Capital Leases -- -- -- -- --
Total Liabilities $617.8M $922M $1.1B $1.6B $1.6B
 
Common Stock $2.3B $2.3B $2.4B $2.8B $3.9B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$108.3M -$119.7M -$98.9M -$122.3M -$160.7M
Total Equity $2.4B $2.4B $2.9B $3.5B $5B
 
Total Liabilities and Equity $3B $3.4B $4.1B $5.1B $6.6B
Cash and Short Terms $731.9M $562M $484M $397.1M $701.1M
Total Debt -- -- -- -- $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$38.1M -$29.6M $320.7M $295.3M $179.1M
Depreciation & Amoritzation $8.4M $9.6M $5.9M $2.3M $19.7M
Stock-Based Compensation $15.4M $20M $27.2M $29.3M $27.9M
Change in Accounts Receivable $1.6M -$4.3M -$5M -$16.8M -$48.4M
Change in Inventories $43K $22K -$16K -$510K -$76.2M
Cash From Operations -$60.5M -$7.1M $177M -$31.6M -$152.4M
 
Capital Expenditures -- -- -- -- $491.7M
Cash Acquisitions -$6.7M -$3.2M -$39K -$44K $749K
Cash From Investing -$380.3M -$208.6M -$173.6M -$477M -$495.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $564.5M -- $98.2M $306M
Long-Term Debt Repaid -$863K -$716K -$714K -$1.8M -$85.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$297K -- -- -$16.5M -$6.6M
Cash From Financing $1.1M $562M -$9.6M $500.3M $206.9M
 
Beginning Cash (CF) $702.8M $262.8M $608.2M $597.5M $574.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$439.6M $346.3M -$6.2M -$8.3M -$440.9M
Ending Cash (CF) $262.8M $608.2M $597.5M $574.3M $117.3M
 
Levered Free Cash Flow -$102.5M -$59.7M $18.3M -$509.5M -$644.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $20.5M $22.7M $81.6M -$72.6M $118.2M
Depreciation & Amoritzation $2.4M $2.5M $477K $758K $14.4M
Stock-Based Compensation $3.1M $7.4M $7.7M $8.9M $2.4M
Change in Accounts Receivable -$57K -$713K $477K -$9.6M -$14.4M
Change in Inventories $22K $9K $74K -$1.7M $2.7M
Cash From Operations -$20.2M -$23.8M -$24.2M -$17.8M -$55.1M
 
Capital Expenditures -- -- -- -- $70.8M
Cash Acquisitions -$1.4M -- -$10K -- -$1K
Cash From Investing -$78.1M -$33.3M -$65.4M -$139.4M -$75.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $564.7M -- -- -- $750M
Long-Term Debt Repaid -$182K -$547K -$70K -$1.1M -$2.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$20.7M
Cash From Financing $567.1M $2.2M $965K $536K $726.5M
 
Beginning Cash (CF) $262.8M $608.2M $597.5M $574.3M $117.3M
Foreign Exchange Rate Adjustment $286K $8.7M -$11.7M -$6.5M $3.5M
Additions / Reductions $468.8M -$54.8M -$88.6M -$156.7M $596.2M
Ending Cash (CF) $731.9M $562M $497.1M $411.1M $717M
 
Levered Free Cash Flow -$26.8M -$43M -$94M -$156.6M -$125.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.2M -$27.3M $379.6M $141.1M $369.9M
Depreciation & Amoritzation $7.7M $9.7M $3.9M $2.6M $33.3M
Stock-Based Compensation $14.7M $24.2M $27.5M $30.5M $21.4M
Change in Accounts Receivable -$594K -$4.9M -$3.9M -$26.8M -$53.2M
Change in Inventories $34K $9K $49K -$2.3M -$71.8M
Cash From Operations -$62.3M -$10.7M $176.5M -$25.2M -$189.7M
 
Capital Expenditures -- -- -- -- $167.1M
Cash Acquisitions -$6.9M -$1.8M -$49K -$34K $748K
Cash From Investing -$383.4M -$163.8M -$205.8M -$551M -$431.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $98.2M $1.1B
Long-Term Debt Repaid -$945K -$1.1M -$237K -$2.8M -$87.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $568.2M -$3M -$10.8M $499.8M $932.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $122.5M -$177.4M -$40M -$76.3M $312M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$100.2M -$75.8M -$32.7M -$572.1M -$613.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $20.5M $22.7M $81.6M -$72.6M $118.2M
Depreciation & Amoritzation $2.4M $2.5M $477K $758K $14.4M
Stock-Based Compensation $3.1M $7.4M $7.7M $8.9M $2.4M
Change in Accounts Receivable -$57K -$713K $477K -$9.6M -$14.4M
Change in Inventories $22K $9K $74K -$1.7M $2.7M
Cash From Operations -$20.2M -$23.8M -$24.2M -$17.8M -$55.1M
 
Capital Expenditures -- -- -- -- $70.8M
Cash Acquisitions -$1.4M -- -$10K -- -$1K
Cash From Investing -$78.1M -$33.3M -$65.4M -$139.4M -$75.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $564.7M -- -- -- $750M
Long-Term Debt Repaid -$182K -$547K -$70K -$1.1M -$2.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$20.7M
Cash From Financing $567.1M $2.2M $965K $536K $726.5M
 
Beginning Cash (CF) $262.8M $608.2M $597.5M $574.3M $117.3M
Foreign Exchange Rate Adjustment $286K $8.7M -$11.7M -$6.5M $3.5M
Additions / Reductions $468.8M -$54.8M -$88.6M -$156.7M $596.2M
Ending Cash (CF) $731.9M $562M $497.1M $411.1M $717M
 
Levered Free Cash Flow -$26.8M -$43M -$94M -$156.6M -$125.8M

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