Financhill
Sell
38

ZIMV Quote, Financials, Valuation and Earnings

Last price:
$8.67
Seasonality move :
-22.17%
Day range:
$8.34 - $8.89
52-week range:
$8.15 - $22.40
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.54x
P/B ratio:
0.62x
Volume:
218.1K
Avg. volume:
130.8K
1-year change:
-54.42%
Market cap:
$243.5M
Revenue:
$449.7M
EPS (TTM):
-$0.71
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $912.4M $472.3M $463.3M $457.4M $449.7M
Revenue Growth (YoY) -13.56% -48.24% -1.91% -1.27% -1.68%
 
Cost of Revenues $312.9M $176M $169.3M $167.1M $162.3M
Gross Profit $599.5M $296.3M $293.9M $290.4M $287.4M
Gross Profit Margin 65.71% 62.74% 63.45% 63.48% 63.91%
 
R&D Expenses $49.2M $27.3M $31.1M $26.2M $26.9M
Selling, General & Admin $533.5M $207.6M $253.2M $249M $238.6M
Other Inc / (Exp) -$152.3M -$12.2M -$26.3M -$19.4M -$9.7M
Operating Expenses $668.3M $263.2M $311.3M $301.6M $289.5M
Operating Income -$68.8M $33.2M -$17.3M -$11.3M -$2.1M
 
Net Interest Expenses $302K $405K $10.9M $20.2M $11.8M
EBT. Incl. Unusual Items -$221.3M $20.6M -$54.5M -$50.8M -$23.6M
Earnings of Discontinued Ops. -- -$111.7M -$17M -$337.2M $8M
Income Tax Expense -$42.3M $4.2M -$7.6M $5.2M $10.2M
Net Income to Company -$179M -$95.3M -$63.9M -$393.3M -$25.8M
 
Minority Interest in Earnings -$89K -- -- -- --
Net Income to Common Excl Extra Items -$179.1M -$95.3M -$63.9M -$393.3M -$25.8M
 
Basic EPS (Cont. Ops) -$6.86 -$3.65 -$2.45 -$14.87 -$0.94
Diluted EPS (Cont. Ops) -$6.86 -$3.65 -$2.45 -$14.87 -$0.94
Weighted Average Basic Share $26.1M $26.1M $26.1M $26.5M $27.4M
Weighted Average Diluted Share $26.1M $26.1M $26.1M $26.5M $27.4M
 
EBITDA -$86.7M $150.7M $79.4M $93.6M $29.6M
EBIT -$221M $21M -$43.4M -$28.1M -$4.7M
 
Revenue (Reported) $912.4M $472.3M $463.3M $457.4M $449.7M
Operating Income (Reported) -$68.8M $33.2M -$17.3M -$11.3M -$2.1M
Operating Income (Adjusted) -$221M $21M -$43.4M -$28.1M -$4.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $247.7M $235.6M $120.4M $118.2M $112M
Revenue Growth (YoY) -- -4.9% -48.89% -1.84% -5.24%
 
Cost of Revenues $81.3M $85.8M $43.1M $44.3M $37.9M
Gross Profit $166.4M $149.8M $77.3M $73.9M $74M
Gross Profit Margin 67.18% 63.58% 64.2% 62.56% 66.12%
 
R&D Expenses $13.4M $17.7M $7.2M $6.7M $5.4M
Selling, General & Admin $129.1M $134.1M $67M $60.3M $59M
Other Inc / (Exp) -$2.1M -$9.5M -$2.5M -$3.9M -$1.2M
Operating Expenses $164.4M $172.7M $81M $73.1M $70.4M
Operating Income $2M -$22.9M -$3.7M $884K $3.7M
 
Net Interest Expenses $153K $711K $5.1M $4.4M $2M
EBT. Incl. Unusual Items -$190K -$33.1M -$11.3M -$7.4M $449K
Earnings of Discontinued Ops. -- -- -$13.6M $3.7M $1.2M
Income Tax Expense -$617K -$7.4M $5.1M $4.1M $3.1M
Net Income to Company $427K -$25.7M -$30M -$7.8M -$1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $427K -$25.7M -$30M -$7.8M -$1.5M
 
Basic EPS (Cont. Ops) $0.02 -$0.98 -$1.14 -$0.29 -$0.05
Diluted EPS (Cont. Ops) $0.02 -$0.98 -$1.14 -$0.29 -$0.05
Weighted Average Basic Share $26.1M $26.1M $26.3M $27.1M $27.7M
Weighted Average Diluted Share $26.1M $26.1M $26.3M $27.1M $27.7M
 
EBITDA $32.9M $186K $26.4M $5.9M $13.2M
EBIT -$37K -$32.4M -$6.2M -$2.5M $4.5M
 
Revenue (Reported) $247.7M $235.6M $120.4M $118.2M $112M
Operating Income (Reported) $2M -$22.9M -$3.7M $884K $3.7M
Operating Income (Adjusted) -$37K -$32.4M -$6.2M -$2.5M $4.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $460.2M $348.1M $455.2M $443.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $180.5M $126.6M $168.2M $156M
Gross Profit -- $279.7M $221.5M $287M $287.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $31.5M $20.7M $25.6M $25.5M
Selling, General & Admin -- $212.6M $186M $242.3M $237.2M
Other Inc / (Exp) -$2.1M -$19.6M -$19.3M -$20.7M -$6.9M
Operating Expenses -- $271.4M $219.6M $293.7M $286.8M
Operating Income -- $8.3M $1.9M -$6.7M $754K
 
Net Interest Expenses $255K $963K $15.2M $19.5M $9.5M
EBT. Incl. Unusual Items -- -$12.3M -$32.7M -$46.9M -$15.7M
Earnings of Discontinued Ops. -- -- -$13.6M -$319.9M $5.4M
Income Tax Expense -- -$2.6M $4.9M $4.2M $9.2M
Net Income to Company -- -$121.3M -$68.2M -$371.1M -$19.5M
 
Minority Interest in Earnings $11K -- -- -- --
Net Income to Common Excl Extra Items -- -$121.3M -$68.2M -$371.1M -$19.5M
 
Basic EPS (Cont. Ops) -- -$4.65 -$2.60 -$14.03 -$0.71
Diluted EPS (Cont. Ops) -- -$4.65 -$2.60 -$14.03 -$0.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $118M $105.6M $72.5M $36.9M
EBIT -- -$11.3M -$17.3M -$25M $2.4M
 
Revenue (Reported) -- $460.2M $348.1M $455.2M $443.6M
Operating Income (Reported) -- $8.3M $1.9M -$6.7M $754K
Operating Income (Adjusted) -- -$11.3M -$17.3M -$25M $2.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $247.7M $235.6M $120.4M $118.2M $112M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $81.3M $85.8M $43.1M $44.3M $37.9M
Gross Profit $166.4M $149.8M $77.3M $73.9M $74M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $13.4M $17.7M $7.2M $6.7M $5.4M
Selling, General & Admin $129.1M $134.1M $67M $60.3M $59M
Other Inc / (Exp) -$2.1M -$9.5M -$2.5M -$3.9M -$1.2M
Operating Expenses $164.4M $172.7M $81M $73.1M $70.4M
Operating Income $2M -$22.9M -$3.7M $884K $3.7M
 
Net Interest Expenses $153K $711K $5.1M $4.4M $2M
EBT. Incl. Unusual Items -$190K -$33.1M -$11.3M -$7.4M $449K
Earnings of Discontinued Ops. -- -- -$13.6M $3.7M $1.2M
Income Tax Expense -$617K -$7.4M $5.1M $4.1M $3.1M
Net Income to Company $427K -$25.7M -$30M -$7.8M -$1.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $427K -$25.7M -$30M -$7.8M -$1.5M
 
Basic EPS (Cont. Ops) $0.02 -$0.98 -$1.14 -$0.29 -$0.05
Diluted EPS (Cont. Ops) $0.02 -$0.98 -$1.14 -$0.29 -$0.05
Weighted Average Basic Share $26.1M $26.1M $26.3M $27.1M $27.7M
Weighted Average Diluted Share $26.1M $26.1M $26.3M $27.1M $27.7M
 
EBITDA $32.9M $186K $26.4M $5.9M $13.2M
EBIT -$37K -$32.4M -$6.2M -$2.5M $4.5M
 
Revenue (Reported) $247.7M $235.6M $120.4M $118.2M $112M
Operating Income (Reported) $2M -$22.9M -$3.7M $884K $3.7M
Operating Income (Adjusted) -$37K -$32.4M -$6.2M -$2.5M $4.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $27.4M $100.4M $68.3M $71.5M $75M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $193.7M $164.2M $67M $65.2M $65.2M
Inventory $283M $246.8M $77.4M $79.6M $75M
Prepaid Expenses -- -- $22.6M $13.3M $16M
Other Current Assets $21.9M $25.4M $1.2M $852K $670K
Total Current Assets $526M $536.9M $537.9M $482.9M $257.3M
 
Property Plant And Equipment $183.4M $180.2M $58.5M $54.2M $47.3M
Long-Term Investments -- -- -- -- --
Goodwill $273.7M $267.8M $260M $262.1M $257.6M
Other Intangibles $891M $766.2M $138.7M $114.4M $92.7M
Other Long-Term Assets $75.1M $75.7M $647M $291.8M $34.1M
Total Assets $1.9B $1.8B $1.6B $1.2B $753.7M
 
Accounts Payable $49.7M $45M $26.5M $27.8M $33M
Accrued Expenses $40.5M $41M $34.7M $23.2M $21.6M
Current Portion Of Long-Term Debt $17.6M -- -- -- --
Current Portion Of Capital Lease Obligations $14M $12.6M $3.4M $4.1M $3.9M
Other Current Liabilities $97.8M $79.7M $136.2M $115.7M $72.2M
Total Current Liabilities $226.2M $184.6M $217.3M $173.6M $133.9M
 
Long-Term Debt $4.9M -- $532.2M $508.8M $220.5M
Capital Leases -- -- -- -- --
Total Liabilities $458.7M $375.4M $883.5M $795.9M $372M
 
Common Stock $1.5B $1.5B $262K $271K $277K
Other Common Equity Adj $4.5M -$42.8M -$91.2M -$73M -$90.6M
Common Equity $1.5B $1.5B $758.6M $409.5M $381.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $1.5B $758.6M $409.5M $381.7M
 
Total Liabilities and Equity $1.9B $1.8B $1.6B $1.2B $753.7M
Cash and Short Terms $27.4M $100.4M $68.3M $71.5M $75M
Total Debt $22.5M -- $532.2M $508.8M $220.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- $104.3M $66.4M $43.5M $66.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $156.2M $175M $68.9M $76.7M
Inventory -- $239.3M $231.1M $77.2M $77.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $25.4M $31.7M $17.1M $17.3M
Total Current Assets -- $549.1M $504.2M $455.1M $250.7M
 
Property Plant And Equipment -- $170.5M $139.3M $52.1M $46.9M
Long-Term Investments -- -- -- -- --
Goodwill -- $263M $261.1M $260.4M $260.4M
Other Intangibles -- $736M $644M $109.5M $89.7M
Other Long-Term Assets -- $55.6M $39.4M $294.5M $32.1M
Total Assets -- $1.8B $1.6B $1.2B $745.8M
 
Accounts Payable -- $39.1M $52.6M $27M $31.5M
Accrued Expenses -- $26.3M $31.5M $18.2M $18.6M
Current Portion Of Long-Term Debt -- $14M -- $7M --
Current Portion Of Capital Lease Obligations -- $13.1M $9.6M $3.7M $3.9M
Other Current Liabilities -- $83.7M $85.5M $109.4M $53.3M
Total Current Liabilities -- $219.5M $196.5M $169.6M $117.1M
 
Long-Term Debt -- $541.9M $522M $502.1M $220.6M
Capital Leases -- -- -- -- --
Total Liabilities -- $961.8M $844.5M $783.3M $350.7M
 
Common Stock -- $261K $264K $273K $279K
Other Common Equity Adj -- -$57.4M -$80.6M -$88.4M -$78M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $812.5M $743.6M $388.3M $395.1M
 
Total Liabilities and Equity -- $1.8B $1.6B $1.2B $745.8M
Cash and Short Terms -- $104.3M $66.4M $43.5M $66.8M
Total Debt -- $555.9M $522M $509.1M $220.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$179M -$95.3M -$63.9M -$393.3M -$25.8M
Depreciation & Amoritzation $134.3M $129.7M $122.8M $121.7M $34.3M
Stock-Based Compensation $5.9M $7.3M $30.3M $27M $16.6M
Change in Accounts Receivable -$1.1M $27.2M -$34.6M $29.6M -$4.2M
Change in Inventories -$6.1M $33.1M $10.2M $25.4M $6.4M
Cash From Operations $86M $64.3M $24.6M $37.1M $14.2M
 
Capital Expenditures $38.3M $56.6M $26.5M $12.5M $6.7M
Cash Acquisitions -$8.4M -- -- -- $290.9M
Cash From Investing -$49.5M -$60.3M -$28.7M -$15.2M $282.3M
 
Dividends Paid (Ex Special Dividend) -- -- -$540.6M -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $595M $4.8M --
Long-Term Debt Repaid -$668K -$16.9M -$58.5M -$29.3M -$290M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$45.8M $89.3M $1.7M -$3.4M -$6.5M
Cash From Financing -$46.5M $72.3M -$1.3M -$25.7M -$294.7M
 
Beginning Cash (CF) $37M $27.4M $100.4M $89.6M $87.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10M $76.3M -$5.3M -$3.7M $1.8M
Ending Cash (CF) $27.4M $100.4M $89.6M $87.8M $76.6M
 
Levered Free Cash Flow $47.7M $7.6M -$1.9M $24.7M $7.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $427K -$25.7M -$30M -$7.8M -$1.5M
Depreciation & Amoritzation $33M $32.6M $32.6M $8.4M $8.7M
Stock-Based Compensation $1.4M $13.5M $4.8M $3.5M $3.5M
Change in Accounts Receivable $7.5M -$34.3M $3.5M -$6.7M -$10M
Change in Inventories $5M $8.7M $5.4M $4.6M -$1.3M
Cash From Operations $20M -$9.9M -$7.2M -$11.5M -$13.9M
 
Capital Expenditures $12M $6.1M $3.8M $2.2M $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.2M -$8.1M -$5.8M -$4.1M -$1.9M
 
Dividends Paid (Ex Special Dividend) -- -$540.6M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $595M -- -- --
Long-Term Debt Repaid -$7.3M -$34M -$10.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$70K $1.6M -$417K -$1.4M -$1.1M
Cash From Financing -$7.3M $22.2M -$10.9M -$1.4M -$1.1M
 
Beginning Cash (CF) $27.4M $100.4M $89.6M $87.8M $76.6M
Foreign Exchange Rate Adjustment -$778K -$305K $777K -$2.1M $7.2M
Additions / Reductions -$1.5M $4.2M -$24M -$17.1M -$17M
Ending Cash (CF) $25.2M $104.3M $66.4M $68.6M $66.8M
 
Levered Free Cash Flow $8.1M -$16M -$11M -$13.7M -$15.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -$121.3M -$68.2M -$371.1M -$19.5M
Depreciation & Amoritzation -- $129.3M $122.9M $97.5M $34.5M
Stock-Based Compensation $1.4M $19.4M $21.7M $25.7M $16.6M
Change in Accounts Receivable -- -$14.7M $3.2M $19.4M -$7.6M
Change in Inventories -- $36.8M $6.9M $24.6M $572K
Cash From Operations -- $34.4M $27.3M $32.8M $11.8M
 
Capital Expenditures $12M $50.8M $24.3M $10.8M $6M
Cash Acquisitions -- -- -- -- $290.9M
Cash From Investing -- -$54.3M -$26.4M -$13.5M $284.5M
 
Dividends Paid (Ex Special Dividend) -- -$540.6M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $595M -- -- --
Long-Term Debt Repaid -- -$43.6M -$35.1M -$18.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $90.9M -$265K -$4.4M -$6.2M
Cash From Financing -- $101.8M -$34.4M -$16.2M -$294.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $81.9M -$33.5M $3.2M $1.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$16.4M $3M $22M $5.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $427K -$25.7M -$30M -$7.8M -$1.5M
Depreciation & Amoritzation $33M $32.6M $32.6M $8.4M $8.7M
Stock-Based Compensation $1.4M $13.5M $4.8M $3.5M $3.5M
Change in Accounts Receivable $7.5M -$34.3M $3.5M -$6.7M -$10M
Change in Inventories $5M $8.7M $5.4M $4.6M -$1.3M
Cash From Operations $20M -$9.9M -$7.2M -$11.5M -$13.9M
 
Capital Expenditures $12M $6.1M $3.8M $2.2M $1.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.2M -$8.1M -$5.8M -$4.1M -$1.9M
 
Dividends Paid (Ex Special Dividend) -- -$540.6M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $595M -- -- --
Long-Term Debt Repaid -$7.3M -$34M -$10.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$70K $1.6M -$417K -$1.4M -$1.1M
Cash From Financing -$7.3M $22.2M -$10.9M -$1.4M -$1.1M
 
Beginning Cash (CF) $27.4M $100.4M $89.6M $87.8M $76.6M
Foreign Exchange Rate Adjustment -$778K -$305K $777K -$2.1M $7.2M
Additions / Reductions -$1.5M $4.2M -$24M -$17.1M -$17M
Ending Cash (CF) $25.2M $104.3M $66.4M $68.6M $66.8M
 
Levered Free Cash Flow $8.1M -$16M -$11M -$13.7M -$15.4M

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