Financhill
Sell
33

INGN Quote, Financials, Valuation and Earnings

Last price:
$6.33
Seasonality move :
7.24%
Day range:
$7.02 - $7.21
52-week range:
$6.40 - $13.33
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.51x
P/B ratio:
1.09x
Volume:
250.7K
Avg. volume:
296.5K
1-year change:
-1.78%
Market cap:
$190.2M
Revenue:
$335.7M
EPS (TTM):
-$1.52
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $308.5M $358M $377.2M $315.7M $335.7M
Revenue Growth (YoY) -14.77% 16.05% 5.37% -16.32% 6.35%
 
Cost of Revenues $170.3M $181.5M $223.7M $189M $181M
Gross Profit $138.2M $176.5M $153.5M $126.7M $154.7M
Gross Profit Margin 44.79% 49.3% 40.7% 40.14% 46.09%
 
R&D Expenses $14.1M $16.6M $21.9M $20.8M $21.6M
Selling, General & Admin $136.1M $150.7M $164.7M $182.4M $175.6M
Other Inc / (Exp) $5.8M -$710K -$53M -$32.4M $850K
Operating Expenses $150.2M $167.2M $186.6M $203.2M $197.3M
Operating Income -$12M $9.2M -$33.1M -$76.5M -$42.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5.3M $8.7M -$83.3M -$102.3M -$36.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $549K $15M $504K $105K -$588K
Net Income to Company -$5.8M -$6.3M -$83.8M -$102.4M -$35.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.8M -$6.3M -$83.8M -$102.4M -$35.9M
 
Basic EPS (Cont. Ops) -$0.27 -$0.28 -$3.67 -$4.42 -$1.52
Diluted EPS (Cont. Ops) -$0.27 -$0.28 -$3.67 -$4.42 -$1.52
Weighted Average Basic Share $22M $22.5M $22.9M $23.2M $23.7M
Weighted Average Diluted Share $22M $22.5M $22.9M $23.2M $23.7M
 
EBITDA $6.6M $30.9M -$9.6M -$58.3M -$21.5M
EBIT -$12M $9.2M -$33.1M -$76.5M -$42.5M
 
Revenue (Reported) $308.5M $358M $377.2M $315.7M $335.7M
Operating Income (Reported) -$12M $9.2M -$33.1M -$76.5M -$42.5M
Operating Income (Adjusted) -$12M $9.2M -$33.1M -$76.5M -$42.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $74M $76.4M $88.1M $75.9M $80.1M
Revenue Growth (YoY) -6.26% 3.28% 15.3% -13.84% 5.51%
 
Cost of Revenues $39.9M $37.8M $58.6M $47.7M $43.8M
Gross Profit $34.1M $38.6M $29.5M $28.2M $36.3M
Gross Profit Margin 46.04% 50.51% 33.46% 37.1% 45.32%
 
R&D Expenses $3.7M $4.7M $5.9M $6.7M $5.9M
Selling, General & Admin $35.9M $40.6M $29.9M $50.4M $41.8M
Other Inc / (Exp) $250K -$238K -$51.9M $292K -$114K
Operating Expenses $39.6M $45.3M $35.8M $57.1M $47.7M
Operating Income -$5.5M -$6.7M -$6.3M -$29M -$11.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5.2M -$6.9M -$56.5M -$27.1M -$10.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$84K $16M $141K -$533K -$330K
Net Income to Company -$5.1M -$22.9M -$56.6M -$26.6M -$9.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.1M -$22.9M -$56.6M -$26.6M -$9.8M
 
Basic EPS (Cont. Ops) -$0.23 -$1.01 -$2.47 -$1.14 -$0.41
Diluted EPS (Cont. Ops) -$0.23 -$1.01 -$2.47 -$1.14 -$0.41
Weighted Average Basic Share $22M $22.7M $22.9M $23.3M $23.8M
Weighted Average Diluted Share $22M $22.7M $22.9M $23.3M $23.8M
 
EBITDA -$595K -$906K -$350K -$23.8M -$6.3M
EBIT -$5.5M -$6.7M -$6.3M -$29M -$11.4M
 
Revenue (Reported) $74M $76.4M $88.1M $75.9M $80.1M
Operating Income (Reported) -$5.5M -$6.7M -$6.3M -$29M -$11.4M
Operating Income (Adjusted) -$5.5M -$6.7M -$6.3M -$29M -$11.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $308.5M $358M $377.2M $315.7M $335.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $170.3M $181.5M $223.7M $189M $181M
Gross Profit $138.2M $176.5M $153.5M $126.7M $154.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $14.1M $16.6M $21.9M $20.8M $21.6M
Selling, General & Admin $136.1M $150.7M $164.7M $182.4M $175.6M
Other Inc / (Exp) $5.8M -$710K -$53M -$32.4M $850K
Operating Expenses $150.2M $167.2M $186.6M $203.2M $197.3M
Operating Income -$12M $9.2M -$33.1M -$76.5M -$42.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$5.3M $8.7M -$83.3M -$102.3M -$36.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $549K $15M $504K $105K -$588K
Net Income to Company -$5.8M -$6.3M -$83.8M -$102.4M -$35.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.8M -$6.3M -$83.8M -$102.4M -$35.9M
 
Basic EPS (Cont. Ops) -$0.26 -$0.27 -$3.66 -$4.41 -$1.52
Diluted EPS (Cont. Ops) -$0.26 -$0.29 -$3.66 -$4.41 -$1.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.6M $30.9M -$9.6M -$58.3M -$21.5M
EBIT -$12M $9.2M -$33.1M -$76.5M -$42.5M
 
Revenue (Reported) $308.5M $358M $377.2M $315.7M $335.7M
Operating Income (Reported) -$12M $9.2M -$33.1M -$76.5M -$42.5M
Operating Income (Adjusted) -$12M $9.2M -$33.1M -$76.5M -$42.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $358M $377.2M $315.7M $335.7M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $181.5M $223.7M $189M $181M --
Gross Profit $176.5M $153.5M $126.7M $154.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $16.6M $21.9M $20.8M $21.6M --
Selling, General & Admin $150.7M $164.7M $182.4M $175.6M --
Other Inc / (Exp) -$710K -$53M -$32.4M $850K --
Operating Expenses $167.2M $186.6M $203.2M $197.3M --
Operating Income $9.2M -$33.1M -$76.5M -$42.5M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $8.7M -$83.3M -$102.3M -$36.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15M $504K $105K -$588K --
Net Income to Company -$6.3M -$83.8M -$102.4M -$35.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.3M -$83.8M -$102.4M -$35.9M --
 
Basic EPS (Cont. Ops) -$0.27 -$3.66 -$4.41 -$1.52 --
Diluted EPS (Cont. Ops) -$0.29 -$3.66 -$4.41 -$1.52 --
Weighted Average Basic Share $90M $91.4M $92.7M $94.6M --
Weighted Average Diluted Share $90.6M $91.4M $92.7M $94.6M --
 
EBITDA $30.9M -$9.6M -$58.3M -$21.5M --
EBIT $9.2M -$33.1M -$76.5M -$42.5M --
 
Revenue (Reported) $358M $377.2M $315.7M $335.7M --
Operating Income (Reported) $9.2M -$33.1M -$76.5M -$42.5M --
Operating Income (Adjusted) $9.2M -$33.1M -$76.5M -$42.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $212M $235.5M $187M $125.5M $113.8M
Short Term Investments $19.3M $10M -- $3M --
Accounts Receivable, Net $29.7M $24.5M $62.7M $42.2M $29.6M
Inventory $24.8M $31.9M $34.1M $21.8M $24.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $17.9M $26M $19.2M $13.8M $13.1M
Total Current Assets $305.7M $329.2M $304.6M $207.1M $185.5M
 
Property Plant And Equipment $37.1M $63.8M $64.9M $70.7M $62.7M
Long-Term Investments -- -- -- -- --
Goodwill $33.2M $33M $32.9M $10.1M $9.5M
Other Intangibles $68.8M $60.1M $177K $34.6M $30.5M
Other Long-Term Assets $2.7M $3.4M $2.4M $3.8M $8.1M
Total Assets $461.9M $489.5M $405M $326.2M $296.2M
 
Accounts Payable $12.5M $10.3M $18.2M $13.5M $16.6M
Accrued Expenses $27.8M $32.3M $26.4M $27.8M $27.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.9M $3.4M $3.5M $3.7M $2.8M
Other Current Liabilities -- -- -- $10M $13M
Total Current Liabilities $56.7M $61.5M $65.3M $72.5M $76.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $112.2M $119.3M $107.6M $121.4M $122.3M
 
Common Stock $22K $23K $23K $23K $24K
Other Common Equity Adj $475K $1.5M -$243K $1.2M -$1.5M
Common Equity $349.6M $370.2M $297.4M $204.8M $173.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $349.6M $370.2M $297.4M $204.8M $173.9M
 
Total Liabilities and Equity $461.9M $489.5M $405M $326.2M $296.2M
Cash and Short Terms $231.2M $245.5M $187M $128.5M $113.8M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $212M $235.5M $187M $125.5M $113.8M
Short Term Investments $19.3M $10M -- $3M --
Accounts Receivable, Net $29.7M $24.5M $62.7M $42.2M $29.6M
Inventory $24.8M $31.9M $34.1M $21.8M $24.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $17.9M $26M $19.2M $13.8M $13.1M
Total Current Assets $305.7M $329.2M $304.6M $207.1M $185.5M
 
Property Plant And Equipment $37.1M $63.8M $64.9M $70.7M $62.7M
Long-Term Investments -- -- -- -- --
Goodwill $33.2M $33M $32.9M $10.1M $9.5M
Other Intangibles $68.8M $60.1M $177K $34.6M $30.5M
Other Long-Term Assets $2.7M $3.4M $2.4M $3.8M $8.1M
Total Assets $461.9M $489.5M $405M $326.2M $296.2M
 
Accounts Payable $12.5M $10.3M $18.2M $13.5M $16.6M
Accrued Expenses $27.8M $32.3M $26.4M $27.8M $27.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.9M $3.4M $3.5M $3.7M $2.8M
Other Current Liabilities -- -- -- $10M $13M
Total Current Liabilities $56.7M $61.5M $65.3M $72.5M $76.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $112.2M $119.3M $107.6M $121.4M $122.3M
 
Common Stock $22K $23K $23K $23K $24K
Other Common Equity Adj $475K $1.5M -$243K $1.2M -$1.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $349.6M $370.2M $297.4M $204.8M $173.9M
 
Total Liabilities and Equity $461.9M $489.5M $405M $326.2M $296.2M
Cash and Short Terms $231.2M $245.5M $187M $128.5M $113.8M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.8M -$6.3M -$83.8M -$102.4M -$35.9M
Depreciation & Amoritzation $18.6M $21.6M $23.5M $18.2M $21M
Stock-Based Compensation $8.2M $10.9M $12.3M $7.4M $7.4M
Change in Accounts Receivable -$7.2M -$5.4M -$51.6M $11.1M -$5.1M
Change in Inventories $7.6M -$10.8M -$5.6M $7.9M -$3.5M
Cash From Operations $37M $23.6M -$37.5M -$3.2M $5.9M
 
Capital Expenditures $17.6M $24.1M $21.2M $27M $17.1M
Cash Acquisitions -- -- -- -$29.6M --
Cash From Investing -$25.6M -$14.6M -$10.9M -$59.3M -$14M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$350K -$647K -$1.4M -$518K -$546K
Cash From Financing $2.1M $15M $380K $960K $265K
 
Beginning Cash (CF) $198M $212M $235.5M $187M $125.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.4M $24M -$48M -$61.6M -$7.8M
Ending Cash (CF) $212M $235.5M $187M $125.5M $117.4M
 
Levered Free Cash Flow $19.4M -$434K -$58.8M -$30.2M -$11.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.1M -$22.9M -$56.6M -$26.6M -$9.8M
Depreciation & Amoritzation $4.9M $5.8M $6M $5.1M $5.1M
Stock-Based Compensation $2.1M $2.4M $3.1M -$1.1M $1.7M
Change in Accounts Receivable $596K $9.5M -$13.6M $2.8M -$3.6M
Change in Inventories $5M -$840K $357K $1.4M -$1.5M
Cash From Operations $16.2M $6.5M -$15.5M -$3.1M -$3M
 
Capital Expenditures $5.8M $6M $7.1M $6.3M $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$18.5M -$12.4M -$6.9M $4.1M $11.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$62K -$30K -$121K -$14K -$260K
Cash From Financing $84K -$30K -$112K -$14K -$260K
 
Beginning Cash (CF) $214M $241.6M $209.6M $124.6M $109.3M
Foreign Exchange Rate Adjustment $218K -$143K -$81K -$82K -$128K
Additions / Reductions -$2.2M -$5.9M -$22.5M $966K $8.3M
Ending Cash (CF) $212M $235.5M $187M $125.5M $117.4M
 
Levered Free Cash Flow $10.4M $526K -$22.6M -$9.5M -$6.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.8M -$6.3M -$83.8M -$102.4M -$35.9M
Depreciation & Amoritzation $18.6M $21.6M $23.5M $18.2M $21M
Stock-Based Compensation $8.2M $10.9M $12.3M $7.4M $7.4M
Change in Accounts Receivable -$7.2M -$5.4M -$51.6M $11.1M -$5.1M
Change in Inventories $7.6M -$10.8M -$5.6M $7.9M -$3.5M
Cash From Operations $37M $23.6M -$37.5M -$3.2M $5.9M
 
Capital Expenditures $17.6M $24.1M $21.2M $27M $17.1M
Cash Acquisitions -- -- -- -$29.6M --
Cash From Investing -$25.6M -$14.6M -$10.9M -$59.3M -$14M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$350K -$647K -$1.4M -$518K -$546K
Cash From Financing $2.1M $15M $380K $960K $265K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.4M $24M -$48M -$61.6M -$7.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $19.4M -$434K -$58.8M -$30.2M -$11.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$6.3M -$83.8M -$102.4M -$35.9M --
Depreciation & Amoritzation $21.6M $23.5M $18.2M $21M --
Stock-Based Compensation $10.9M $12.3M $7.4M $7.4M --
Change in Accounts Receivable -$5.4M -$51.6M $11.1M -$5.1M --
Change in Inventories -$10.8M -$5.6M $7.9M -$3.5M --
Cash From Operations $23.6M -$37.5M -$3.2M $5.9M --
 
Capital Expenditures $24.1M $21.2M $27M $17.1M --
Cash Acquisitions -- -- -$29.6M -- --
Cash From Investing -$14.6M -$10.9M -$59.3M -$14M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$647K -$1.4M -$518K -$546K --
Cash From Financing $15M $380K $960K $265K --
 
Beginning Cash (CF) $912.4M $882.2M $643.4M $443.7M --
Foreign Exchange Rate Adjustment -$426K -$481K $67K -$281K --
Additions / Reductions $24M -$48M -$61.6M -$7.8M --
Ending Cash (CF) $936M $833.7M $581.9M $435.6M --
 
Levered Free Cash Flow -$434K -$58.8M -$30.2M -$11.2M --

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock