Free Trial

Innodata (INOD) Financials

Innodata logo
$43.53 +0.70 (+1.63%)
Closing price 08/8/2025 04:00 PM Eastern
Extended Trading
$43.25 -0.28 (-0.64%)
As of 08/8/2025 07:59 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Innodata

Annual Income Statements for Innodata

This table shows Innodata's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
-0.97 -2.83 -5.52 -5.06 -0.25 -2.14 0.62 -1.67 -12 -0.91 29
Consolidated Net Income / (Loss)
-1.93 -3.38 -5.91 -5.36 -0.25 -2.16 0.64 -1.81 -12 -0.89 29
Net Income / (Loss) Continuing Operations
-1.93 -3.38 -5.91 -5.36 -0.25 -2.16 0.64 -1.81 -12 -0.89 29
Total Pre-Tax Income
-1.52 -2.18 -4.79 -5.07 1.56 -1.07 1.05 -0.96 -10 0.14 24
Total Operating Income
-1.62 -2.21 -4.72 -5.10 1.60 -0.95 1.18 -1.65 -10 0.32 24
Total Gross Profit
59 59 63 61 57 56 58 70 79 87 170
Total Revenue
59 59 63 61 57 56 58 70 79 87 170
Operating Revenue
59 59 63 61 57 56 58 70 79 87 170
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
61 61 68 66 56 57 57 71 89 86 146
Selling, General & Admin Expense
16 17 20 20 16 19 19 28 38 31 43
Other Operating Expenses / (Income)
44 44 47 46 39 37 38 43 52 55 103
Total Other Income / (Expense), net
0.10 0.03 -0.06 0.02 -0.03 -0.12 -0.14 0.69 -0.01 -0.18 0.15
Interest & Investment Income
0.10 0.03 -0.06 0.02 -0.03 -0.12 -0.14 0.11 -0.01 -0.18 0.15
Income Tax Expense
0.41 1.20 1.13 0.29 1.81 1.09 0.40 0.84 1.52 1.03 -4.19
Net Income / (Loss) Attributable to Noncontrolling Interest
-0.95 -0.56 -0.39 -0.30 0.01 -0.02 0.03 -0.13 -0.07 0.02 0.02
Basic Earnings per Share
($0.04) ($0.11) ($0.22) $0.20 $0.01 ($0.08) $0.03 ($0.06) ($0.44) ($0.03) $0.98
Weighted Average Basic Shares Outstanding
25.23M 25.40M 25.54M 25.82M 25.88M 25.77M 24.61M 26.63M 27.28M 28.13M 29.16M
Diluted Earnings per Share
($0.04) ($0.11) ($0.22) $0.20 $0.01 ($0.08) $0.02 ($0.06) ($0.44) ($0.03) $0.89
Weighted Average Diluted Shares Outstanding
25.23M 25.40M 25.54M 25.82M 25.88M 25.77M 25.57M 26.63M 27.28M 28.13M 32.18M
Weighted Average Basic & Diluted Shares Outstanding
25.23M 25.40M 25.54M 25.82M 25.88M 25.77M 25.86M 27.16M 27.40M 28.75M 31.30M
Cash Dividends to Common per Share
- - - - - $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

Quarterly Income Statements for Innodata

This table shows Innodata's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
-1.96 -2.12 -0.82 0.37 1.65 0.99 -0.01 17 10 7.79 7.22
Consolidated Net Income / (Loss)
-1.96 -2.11 -0.82 0.38 1.66 0.99 -0.01 17 10 7.79 7.22
Net Income / (Loss) Continuing Operations
-1.96 -2.11 -0.82 0.38 1.66 0.99 -0.01 17 10 7.79 7.22
Total Pre-Tax Income
-1.73 -1.90 -0.63 0.76 1.90 1.41 0.28 11 11 8.40 9.49
Total Operating Income
-1.72 -1.83 -0.63 0.82 1.96 1.33 0.33 11 11 8.27 8.91
Total Gross Profit
19 19 20 22 26 27 33 52 59 58 58
Total Revenue
19 19 20 22 26 27 33 52 59 58 58
Operating Revenue
19 19 20 22 26 27 33 52 59 58 58
Total Cost of Revenue
- 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Total Operating Expenses
21 21 20 21 24 25 32 41 48 50 49
Selling, General & Admin Expense
8.36 7.80 7.57 7.40 8.20 8.31 9.02 9.91 16 15 14
Other Operating Expenses / (Income)
13 13 13 14 16 17 23 31 32 35 35
Total Other Income / (Expense), net
-0.01 -0.06 0.01 -0.07 -0.06 0.08 -0.06 0.03 0.09 0.13 0.58
Interest & Investment Income
-0.01 -0.06 0.01 -0.07 -0.06 0.08 -0.06 0.03 0.09 0.13 0.58
Income Tax Expense
0.23 0.22 0.19 0.37 0.25 0.42 0.29 -5.94 1.05 0.61 2.27
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 0.00 0.00 0.01 0.00 0.00 0.01 0.00 0.01 0.00 0.00
Basic Earnings per Share
($0.08) ($0.08) ($0.03) $0.01 $0.07 $0.03 $0.00 $0.60 $0.35 $0.25 $0.23
Weighted Average Basic Shares Outstanding
27.28M 27.46M 27.86M 28.46M 28.13M 28.75M 28.88M 28.99M 29.16M 31.43M 31.79M
Diluted Earnings per Share
($0.08) ($0.08) ($0.03) $0.01 $0.07 $0.03 $0.00 $0.51 $0.35 $0.22 $0.20
Weighted Average Diluted Shares Outstanding
27.28M 27.46M 27.86M 32.46M 28.13M 32.24M 28.88M 34.01M 32.18M 34.95M 35.30M
Weighted Average Basic & Diluted Shares Outstanding
27.40M 27.55M 28.30M 28.71M 28.75M 28.75M 28.99M 29.00M 31.30M 31.75M 31.85M

Annual Cash Flow Statements for Innodata

This table details how cash moves in and out of Innodata's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
-0.54 0.69 -11 -2.77 -0.54 0.01 6.70 1.33 -9.11 4.01 33
Net Cash From Operating Activities
4.61 2.66 -2.74 0.64 3.57 4.28 5.66 5.15 -1.22 5.90 35
Net Cash From Continuing Operating Activities
4.61 2.66 -2.74 0.64 3.57 4.28 5.66 5.15 -1.22 5.90 35
Net Income / (Loss) Continuing Operations
-1.93 -3.38 -5.91 -5.36 -0.25 -2.16 0.64 -1.81 -12 -0.89 29
Consolidated Net Income / (Loss)
-1.93 -3.38 -5.91 -5.36 -0.25 -2.16 0.64 -1.81 -12 -0.89 29
Depreciation Expense
3.05 2.77 3.20 3.67 3.37 2.70 2.27 2.87 3.89 4.72 5.80
Non-Cash Adjustments To Reconcile Net Income
2.21 1.76 1.40 0.80 1.91 1.17 1.75 1.68 4.83 5.50 6.04
Changes in Operating Assets and Liabilities, net
1.28 1.51 -1.42 1.52 -1.47 2.57 1.00 2.41 2.07 -3.42 -5.50
Net Cash From Investing Activities
-5.41 -0.70 -6.97 -3.41 -2.03 -1.67 -1.38 -4.37 -7.03 -5.07 -7.74
Net Cash From Continuing Investing Activities
-5.41 -0.70 -6.97 -3.41 -2.03 -1.67 -1.38 -4.37 -7.03 -5.07 -7.74
Purchase of Property, Plant & Equipment
-2.03 -0.70 -2.74 -3.41 -2.03 -1.67 -1.41 -4.37 -6.53 -5.56 -7.74
Sale and/or Maturity of Investments
- - - - - - - - -0.51 0.49 0.00
Net Cash From Financing Activities
0.42 -1.13 -0.84 -0.28 -2.03 -2.40 2.31 0.77 -0.31 2.87 6.06
Net Cash From Continuing Financing Activities
0.42 -1.13 -0.84 -0.28 -2.03 -2.40 2.31 0.77 -0.31 2.87 6.06
Repayment of Debt
-0.79 -0.93 -0.70 -1.08 -2.03 -0.57 -0.86 -0.69 -0.64 -0.45 -0.51
Other Financing Activities, net
0.35 0.00 - - - 0.01 2.60 1.46 0.33 3.32 6.57
Effect of Exchange Rate Changes
-0.16 -0.14 -0.20 0.29 -0.05 -0.21 0.10 -0.23 -0.55 0.31 -0.26
Cash Interest Paid
- - - - - 0.13 0.14 0.03 0.02 0.40 0.29
Cash Income Taxes Paid
0.96 1.06 1.31 1.09 0.68 0.96 0.35 1.54 1.11 0.75 2.42

Quarterly Cash Flow Statements for Innodata

This table details how cash moves in and out of Innodata's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
-0.94 0.54 3.32 1.16 -1.01 5.17 -2.47 9.86 21 9.66 3.24
Net Cash From Operating Activities
0.44 1.78 2.40 1.61 0.11 6.77 -0.45 11 17 11 4.24
Net Cash From Continuing Operating Activities
0.44 1.78 2.40 1.61 0.11 6.77 -0.45 11 17 11 4.24
Net Income / (Loss) Continuing Operations
-1.96 -2.11 -0.82 0.38 1.66 0.99 -0.01 17 10 7.79 7.22
Consolidated Net Income / (Loss)
-1.96 -2.11 -0.82 0.38 1.66 0.99 -0.01 17 10 7.79 7.22
Depreciation Expense
1.05 1.09 1.15 1.24 1.24 1.27 1.42 1.54 1.58 1.56 1.60
Non-Cash Adjustments To Reconcile Net Income
1.76 1.12 1.40 1.27 1.71 1.34 1.08 1.41 2.21 3.22 3.05
Changes in Operating Assets and Liabilities, net
-0.41 1.69 0.67 -1.28 -4.49 3.17 -2.94 -8.96 3.24 -1.71 -7.64
Net Cash From Investing Activities
-1.78 -1.71 -0.81 -1.31 -1.25 -1.34 -2.73 -1.46 -2.22 -2.35 -1.71
Net Cash From Continuing Investing Activities
-1.78 -1.71 -0.81 -1.31 -1.25 -1.34 -2.73 -1.46 -2.22 -2.35 -1.71
Purchase of Property, Plant & Equipment
-1.27 -1.70 -1.31 -1.31 -1.24 -1.34 -2.73 -1.46 -2.22 -2.35 -1.71
Net Cash From Financing Activities
-0.07 0.25 1.74 0.84 0.04 -0.29 0.68 -0.20 5.86 0.86 0.38
Net Cash From Continuing Financing Activities
-0.07 0.25 1.74 0.84 0.04 -0.29 0.68 -0.20 5.86 0.86 0.38
Repayment of Debt
-0.13 -0.07 -0.12 -0.14 -0.12 -0.29 -0.00 -0.22 0.00 -0.10 -0.13
Other Financing Activities, net
0.06 0.32 1.86 0.98 0.17 0.00 0.69 0.03 5.86 0.96 0.51
Effect of Exchange Rate Changes
0.47 0.21 -0.00 0.02 0.08 0.03 0.03 0.13 -0.45 0.28 0.33
Cash Interest Paid
0.02 0.09 0.04 0.16 0.11 0.07 0.10 0.02 0.10 0.00 0.02
Cash Income Taxes Paid
0.13 0.02 0.36 0.12 0.25 0.16 0.30 0.31 1.65 0.11 2.56

Annual Balance Sheets for Innodata

This table presents Innodata's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
55 51 48 48 45 49 57 59 48 59 113
Total Current Assets
38 37 27 25 26 24 32 34 24 32 81
Cash & Equivalents
24 25 14 11 11 11 18 19 9.79 14 47
Accounts Receivable
10 9.25 9.95 10 11 9.72 10 11 9.53 14 28
Prepaid Expenses
3.02 2.90 3.12 3.63 4.67 3.41 4.24 3.68 3.86 3.97 6.09
Plant, Property, & Equipment, net
5.92 4.72 5.40 7.19 6.81 6.89 1.85 2.95 2.51 2.28 4.10
Total Noncurrent Assets
11 9.46 15 15 12 19 24 22 22 25 28
Goodwill
1.64 1.48 2.73 2.83 2.05 2.11 2.15 2.14 2.04 2.08 2.00
Intangible Assets
5.26 3.99 8.19 7.61 6.28 5.48 10 10 13 14 13
Noncurrent Deferred & Refundable Income Taxes
1.40 1.66 1.64 1.76 1.20 1.91 2.19 1.95 1.48 1.74 7.49
Other Noncurrent Operating Assets
2.72 2.33 2.38 3.16 2.44 9.12 9.17 7.87 5.81 7.50 5.51
Total Liabilities & Shareholders' Equity
55 51 48 48 45 49 57 59 48 59 113
Total Liabilities
19 17 17 21 19 27 31 33 30 34 50
Total Current Liabilities
12 12 13 16 14 16 18 21 21 23 40
Accounts Payable
1.27 1.25 1.02 1.87 1.83 1.42 1.44 1.82 2.63 2.66 4.55
Accrued Expenses
3.43 3.31 4.33 3.76 2.80 3.34 3.49 7.56 7.25 3.06 4.89
Current Deferred Revenue
- - - - - - - - - 3.52 8.01
Current Deferred & Payable Income Tax Liabilities
1.40 1.26 1.33 1.10 3.24 4.18 5.00 3.21 3.23 3.85 5.70
Current Employee Benefit Liabilities
4.46 4.91 5.04 5.54 4.49 4.27 5.72 6.39 6.14 7.80 14
Other Current Liabilities
- - - - - 1.11 0.99 1.03 1.57 2.04 2.52
Total Noncurrent Liabilities
6.42 4.23 4.60 5.09 4.63 12 13 12 9.18 12 11
Noncurrent Deferred & Payable Income Tax Liabilities
0.88 0.79 0.68 0.61 0.57 0.36 0.04 0.02 0.07 0.02 0.03
Other Noncurrent Operating Liabilities
- - - - - 6.73 6.33 5.28 9.12 11 11
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
39 38 34 31 30 26 30 30 19 26 63
Total Preferred & Common Equity
39 38 34 31 30 26 30 30 19 26 63
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 0.00
Total Common Equity
39 38 34 31 30 26 30 30 19 26 63
Common Stock
23 25 26 28 28 29 32 35 36 43 53
Retained Earnings
21 18 12 7.35 6.60 4.22 4.83 3.16 -8.78 -9.68 19
Treasury Stock
-4.29 -4.49 -4.62 -4.62 -4.62 -6.47 -6.47 -6.47 -6.47 -6.47 -6.47
Accumulated Other Comprehensive Income / (Loss)
-0.29 -0.08 -0.32 0.85 -0.02 -0.92 -0.94 -2.19 -2.11 -1.62 -2.47
Noncontrolling Interest
- - - - - - - - - - -0.08

Quarterly Balance Sheets for Innodata

This table presents Innodata's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2022 Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025
Period end date 6/30/2022 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025
Total Assets
50 48 49 52 56 64 66 88 125 133
Total Current Assets
25 24 23 26 29 37 38 55 92 101
Cash & Equivalents
10 11 10 14 15 19 17 26 57 60
Accounts Receivable
11 9.37 8.46 8.36 11 14 18 23 30 34
Prepaid Expenses
3.79 3.82 4.19 3.84 3.83 3.82 3.65 5.22 6.22 6.77
Plant, Property, & Equipment, net
2.90 2.72 2.59 2.43 2.37 2.14 3.27 3.33 4.68 4.71
Total Noncurrent Assets
22 21 23 23 25 25 24 30 28 27
Goodwill
2.08 1.98 2.04 2.07 2.03 2.06 2.04 2.08 2.02 2.09
Intangible Assets
12 12 13 13 13 14 14 14 14 14
Noncurrent Deferred & Refundable Income Taxes
1.67 1.53 1.58 1.59 1.55 1.85 1.74 7.89 7.28 6.04
Other Noncurrent Operating Assets
6.40 5.71 6.36 6.17 7.69 6.83 6.68 6.21 5.31 5.17
Total Liabilities & Shareholders' Equity
50 48 49 52 56 64 66 88 125 133
Total Liabilities
30 31 31 32 34 37 38 41 50 46
Total Current Liabilities
20 21 21 21 23 25 26 30 39 35
Accounts Payable
2.05 2.95 2.23 2.72 2.42 2.09 3.73 3.49 4.50 4.49
Accrued Expenses
6.21 6.74 6.84 5.22 8.12 3.19 5.35 4.20 5.73 5.14
Current Deferred Revenue
- - - - - 6.67 4.77 6.50 8.03 6.49
Current Deferred & Payable Income Tax Liabilities
3.39 2.99 3.58 5.00 3.43 4.06 3.91 3.96 4.86 4.22
Current Employee Benefit Liabilities
6.40 6.91 6.77 6.80 7.15 7.30 6.64 9.62 14 12
Other Current Liabilities
0.78 0.74 1.75 1.65 1.79 1.96 1.98 2.02 2.41 2.41
Total Noncurrent Liabilities
10 9.83 10 10 11 11 11 11 11 11
Noncurrent Deferred & Payable Income Tax Liabilities
0.02 0.02 0.06 0.02 0.02 0.08 0.09 0.03 0.04 0.07
Other Noncurrent Operating Liabilities
4.09 3.93 10 10 11 11 11 11 11 11
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
21 18 18 21 23 28 29 48 75 87
Total Preferred & Common Equity
21 18 18 21 23 28 29 48 75 87
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
21 18 18 21 23 28 29 48 75 87
Common Stock
34 35 37 40 42 45 46 47 57 61
Retained Earnings
-3.49 -6.82 -11 -12 -11 -8.69 -8.71 8.68 27 34
Treasury Stock
-6.47 -6.47 -6.47 -6.47 -6.47 -6.47 -6.47 -6.47 -6.47 -6.47
Accumulated Other Comprehensive Income / (Loss)
-3.28 -4.09 -1.63 -1.46 -1.62 -1.79 -2.04 -1.57 -2.09 -1.29
Noncontrolling Interest
- - - - - - - - -0.08 -0.08

Annual Metrics And Ratios for Innodata

This table displays calculated financial ratios and metrics derived from Innodata's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-8.05% -0.94% 7.78% -3.40% -5.76% -2.72% 4.26% 19.77% 13.26% 9.84% 96.44%
EBITDA Growth
138.35% -60.80% -372.19% 6.81% 449.19% -64.80% 97.03% -47.82% -466.13% 176.47% 498.57%
EBIT Growth
78.13% -36.97% -113.47% -7.94% 131.29% -159.44% 224.47% -190.76% -877.78% 103.04% 7,552.83%
NOPAT Growth
79.02% -36.97% -113.47% -7.94% 92.96% -164.17% 209.58% -258.93% -534.28% 72.25% 1,501.32%
Net Income Growth
84.99% -75.70% -74.67% 9.34% 95.41% -777.64% 129.83% -380.28% -565.10% 92.59% 3,325.53%
EPS Growth
90.70% -175.00% -100.00% 190.91% -95.00% -900.00% 125.00% -400.00% -633.33% 93.18% 3,066.67%
Operating Cash Flow Growth
642.83% -42.36% -202.86% 123.36% 458.22% 19.99% 32.24% -8.99% -123.61% 585.44% 493.17%
Free Cash Flow Firm Growth
-232.17% 160.90% -434.63% 35.44% 135.83% 48.05% -60.95% -59.38% -115.19% -6,866.62% 524.46%
Invested Capital Growth
22.55% -22.85% 41.85% 12.22% -10.39% -18.54% -3.16% -10.03% -48.35% 44.25% 47.58%
Revenue Q/Q Growth
0.77% -0.63% 0.24% -0.03% -1.17% -0.53% 1.07% 6.08% 0.11% 8.42% 24.07%
EBITDA Q/Q Growth
-18.83% 16.63% -33.01% -569.64% 119.38% -7.41% 33.36% -43.69% -5.50% 330.26% 46.99%
EBIT Q/Q Growth
-45.50% 12.50% -17.81% -47.18% 233.36% 8.23% 332.23% -280.61% -5.87% 109.46% 61.78%
NOPAT Q/Q Growth
-45.50% 12.50% -17.81% -47.18% 70.00% 8.23% 120.01% -383.52% -5.87% 13.58% 42.28%
Net Income Q/Q Growth
-102.31% -9.59% -5.74% -25.27% 88.75% -14.90% 162.83% -391.13% -6.39% 80.26% 43.17%
EPS Q/Q Growth
0.00% -22.22% -4.76% 225.00% -96.88% -300.00% 118.18% 0.00% -10.00% 83.33% 45.90%
Operating Cash Flow Q/Q Growth
-6.71% 147.81% -274.66% 242.63% 2.47% -3.84% 12.23% -8.82% 43.47% -5.29% 96.74%
Free Cash Flow Firm Q/Q Growth
26.55% 177.02% -36.09% 1.27% -15.62% 30.85% 189.26% -67.54% 98.80% -275.25% 244.86%
Invested Capital Q/Q Growth
6.52% -2.74% 8.26% 1.64% 6.95% 4.02% 16.26% 14.00% -39.44% 52.60% -20.06%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
2.42% 0.96% -2.42% -2.34% 8.65% 3.13% 5.92% 2.58% -8.33% 5.80% 17.68%
Operating Margin
-2.73% -3.78% -7.49% -8.37% 2.78% -1.70% 2.03% -2.37% -13.26% 0.37% 14.28%
EBIT Margin
-2.73% -3.78% -7.49% -8.37% 2.78% -1.70% 2.03% -1.54% -13.26% 0.37% 14.28%
Profit (Net Income) Margin
-3.26% -5.78% -9.37% -8.80% -0.43% -3.87% 1.11% -2.59% -15.20% -1.02% 16.82%
Tax Burden Percent
126.71% 155.16% 123.53% 105.62% -15.75% 202.15% 61.63% 187.44% 114.52% -639.57% 117.11%
Interest Burden Percent
94.12% 98.60% 101.33% 99.55% 97.93% 112.66% 88.56% 89.92% 100.11% 43.71% 100.61%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 115.75% 0.00% 38.37% 0.00% 0.00% 739.57% -17.11%
Return on Invested Capital (ROIC)
-6.48% -9.10% -18.45% -16.00% -1.12% -3.46% 4.29% -7.30% -64.45% -21.50% 206.03%
ROIC Less NNEP Spread (ROIC-NNEP)
-2.27% 0.83% -0.50% 12.14% -1.24% 25.92% 5.44% -1.11% -21.38% -30.99% 205.45%
Return on Net Nonoperating Assets (RNNOA)
1.18% -0.43% 0.22% -2.70% 0.21% -5.44% -1.63% 0.44% 10.44% 17.37% -141.14%
Return on Equity (ROE)
-5.31% -9.54% -18.23% -18.69% -0.92% -8.90% 2.66% -6.86% -54.01% -4.13% 64.89%
Cash Return on Invested Capital (CROIC)
-26.75% 16.70% -53.06% -27.52% 9.83% 16.98% 7.50% 3.26% -0.69% -57.73% 167.59%
Operating Return on Assets (OROA)
-3.08% -4.17% -9.56% -10.68% 3.44% -2.01% 2.21% -1.84% -19.53% 0.59% 28.15%
Return on Assets (ROA)
-3.67% -6.38% -11.96% -11.23% -0.53% -4.57% 1.21% -3.10% -22.39% -1.65% 33.17%
Return on Common Equity (ROCE)
-5.79% -10.40% -20.24% -21.16% -1.04% -10.15% 3.04% -7.76% -59.18% -4.27% 65.47%
Return on Equity Simple (ROE_SIMPLE)
-4.91% -8.86% -17.50% -17.22% -0.83% -8.46% 2.17% -6.03% -63.95% -3.46% 45.18%
Net Operating Profit after Tax (NOPAT)
-1.13 -1.55 -3.31 -3.57 -0.25 -0.66 0.73 -1.16 -7.33 -2.03 29
NOPAT Margin
-1.91% -2.65% -5.24% -5.86% -0.44% -1.19% 1.25% -1.66% -9.28% -2.34% 16.72%
Net Nonoperating Expense Percent (NNEP)
-4.22% -9.93% -17.95% -28.14% 0.12% -29.38% -1.15% -6.19% -43.07% 9.49% 0.57%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - -7.91% 44.90%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
27.78% 28.70% 30.98% 33.15% 27.60% 34.88% 32.04% 40.01% 48.02% 35.70% 25.07%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
102.73% 103.78% 107.49% 108.37% 97.22% 101.70% 97.97% 102.37% 113.26% 99.63% 85.72%
Earnings before Interest and Taxes (EBIT)
-1.62 -2.21 -4.72 -5.10 1.60 -0.95 1.18 -1.07 -10 0.32 24
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1.43 0.56 -1.53 -1.42 4.97 1.75 3.45 1.80 -6.58 5.03 30
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.89 1.90 1.86 1.13 1.30 1.14 4.42 5.37 4.32 9.09 18.06
Price to Tangible Book Value (P/TBV)
2.29 2.22 2.75 1.70 1.81 1.62 7.51 9.22 19.29 23.68 23.82
Price to Revenue (P/Rev)
1.25 1.24 1.00 0.58 0.68 0.52 2.25 2.30 1.03 2.69 6.72
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 212.54 0.00 0.00 0.00 39.99
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.47% 0.00% 0.00% 0.00% 2.50%
Enterprise Value to Invested Capital (EV/IC)
2.81 3.32 2.38 1.17 1.43 1.21 7.09 9.72 9.06 19.61 66.65
Enterprise Value to Revenue (EV/Rev)
0.91 0.84 0.79 0.45 0.52 0.37 2.03 2.09 0.89 2.53 6.45
Enterprise Value to EBITDA (EV/EBITDA)
37.71 87.76 0.00 0.00 6.07 11.88 34.29 81.10 0.00 43.54 36.48
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 18.90 0.00 100.14 0.00 0.00 689.21 45.16
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 162.50 0.00 0.00 0.00 38.56
Enterprise Value to Operating Cash Flow (EV/OCF)
11.70 18.52 0.00 43.28 8.45 4.86 20.88 28.31 0.00 37.13 31.39
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 17.33 0.00 0.00 13.71 6.38 92.96 282.43 0.00 0.00 47.41
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.20 0.14 0.17 0.29 0.21 0.27 0.30 0.28 0.00 0.00 0.00
Long-Term Debt to Equity
0.15 0.10 0.13 0.16 0.15 0.21 0.24 0.24 0.00 0.00 0.00
Financial Leverage
-0.52 -0.52 -0.45 -0.22 -0.17 -0.21 -0.30 -0.40 -0.49 -0.56 -0.69
Leverage Ratio
1.44 1.49 1.52 1.67 1.73 1.95 2.21 2.21 2.41 2.50 1.96
Compound Leverage Factor
1.36 1.47 1.54 1.66 1.70 2.19 1.95 1.99 2.42 1.09 1.97
Debt to Total Capital
16.46% 12.63% 14.31% 22.32% 17.47% 21.27% 23.34% 22.11% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
3.70% 3.98% 3.18% 9.53% 4.78% 5.13% 5.00% 3.77% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
12.76% 8.65% 11.13% 12.79% 12.69% 16.14% 18.34% 18.34% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
-6.79% -8.83% -10.33% -11.25% -10.62% -12.16% -9.90% -10.39% -4.03% -2.83% -0.13%
Common Equity to Total Capital
90.33% 96.20% 96.01% 88.93% 93.15% 90.90% 86.56% 88.28% 104.03% 102.83% 100.13%
Debt to EBITDA
4.99 8.94 -3.30 -5.49 1.13 3.42 2.32 4.17 0.00 0.00 0.00
Net Debt to EBITDA
-11.93 -35.45 5.98 2.53 -1.06 -2.80 -2.78 -6.34 0.00 0.00 0.00
Long-Term Debt to EBITDA
3.87 6.12 -2.57 -3.15 0.82 2.59 1.82 3.46 0.00 0.00 0.00
Debt to NOPAT
-6.32 -3.24 -1.52 -2.19 -22.26 -9.00 10.99 -6.49 0.00 0.00 0.00
Net Debt to NOPAT
15.10 12.85 2.76 1.01 21.01 7.38 -13.17 9.87 0.00 0.00 0.00
Long-Term Debt to NOPAT
-4.90 -2.22 -1.19 -1.25 -16.17 -6.83 8.64 -5.38 0.00 0.00 0.00
Altman Z-Score
4.46 4.71 3.89 2.40 3.18 2.02 4.02 4.39 2.36 5.51 16.62
Noncontrolling Interest Sharing Ratio
-9.09% -9.10% -11.01% -13.21% -13.69% -14.05% -14.07% -13.13% -9.56% -3.33% -0.90%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.12 3.01 2.12 1.62 1.88 1.52 1.74 1.59 1.14 1.40 2.05
Quick Ratio
2.85 2.78 1.88 1.39 1.55 1.31 1.51 1.42 0.95 1.23 1.90
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-4.66 2.84 -9.51 -6.14 2.20 3.26 1.27 0.52 -0.08 -5.46 23
Operating Cash Flow to CapEx
226.91% 381.49% -99.82% 18.74% 175.46% 256.75% 411.64% 117.93% -18.63% 106.09% 452.33%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.13 1.10 1.28 1.28 1.24 1.18 1.09 1.20 1.47 1.61 1.97
Accounts Receivable Turnover
5.29 5.94 6.57 6.02 5.49 5.49 5.89 6.51 7.56 7.29 8.06
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
9.85 11.00 12.47 9.68 8.20 8.15 13.33 29.07 28.95 36.22 53.42
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
68.95 61.41 55.56 60.63 66.48 66.48 61.95 56.06 48.30 50.09 45.29
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
68.95 61.41 55.56 60.63 66.48 66.48 61.95 56.06 48.30 50.09 45.29
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
19 15 21 24 21 17 17 15 7.75 11 16
Invested Capital Turnover
3.39 3.44 3.52 2.73 2.57 2.91 3.44 4.41 6.95 9.17 12.32
Increase / (Decrease) in Invested Capital
3.53 -4.39 6.20 2.57 -2.45 -3.92 -0.54 -1.67 -7.25 3.43 5.32
Enterprise Value (EV)
54 49 50 28 30 21 118 146 70 219 1,099
Market Capitalization
74 73 63 35 39 29 131 161 81 234 1,146
Book Value per Share
$1.55 $1.50 $1.32 $1.20 $1.15 $1.00 $1.20 $1.10 $0.69 $0.90 $2.19
Tangible Book Value per Share
$1.28 $1.29 $0.89 $0.80 $0.83 $0.70 $0.71 $0.64 $0.15 $0.34 $1.66
Total Capital
43 40 35 35 32 28 34 34 18 25 63
Total Debt
7.15 5.02 5.04 7.81 5.59 5.97 7.99 7.50 0.00 0.00 0.00
Total Long-Term Debt
5.54 3.44 3.92 4.48 4.06 4.53 6.28 6.22 0.00 0.00 0.00
Net Debt
-17 -20 -9.14 -3.60 -5.28 -4.90 -9.58 -11 -10 -14 -47
Capital Expenditures (CapEx)
2.03 0.70 2.74 3.41 2.03 1.67 1.38 4.37 6.53 5.56 7.74
Debt-free, Cash-free Net Working Capital (DFCFNWC)
3.16 1.43 1.36 1.66 2.93 -1.18 -2.35 -4.97 -7.43 -4.68 -5.40
Debt-free Net Working Capital (DFNWC)
27 26 16 13 14 9.69 15 14 2.87 9.14 41
Net Working Capital (NWC)
26 25 14 9.73 12 8.25 14 13 2.87 9.14 41
Net Nonoperating Expense (NNE)
0.80 1.84 2.61 1.79 -0.01 1.50 0.08 0.65 4.67 -1.14 -0.17
Net Nonoperating Obligations (NNO)
-17 -20 -9.14 -3.60 -5.28 -4.90 -9.58 -11 -10 -14 -47
Total Depreciation and Amortization (D&A)
3.05 2.77 3.20 3.67 3.37 2.70 2.27 2.87 3.89 4.72 5.80
Debt-free, Cash-free Net Working Capital to Revenue
5.34% 2.44% 2.15% 2.72% 5.10% -2.12% -4.03% -7.12% -9.40% -5.39% -3.17%
Debt-free Net Working Capital to Revenue
46.34% 45.00% 24.62% 21.44% 24.03% 17.35% 26.15% 19.98% 3.63% 10.54% 24.34%
Net Working Capital to Revenue
43.62% 42.30% 22.84% 15.97% 21.36% 14.77% 23.21% 18.15% 3.63% 10.54% 24.34%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.04) ($0.11) ($0.22) ($0.20) $0.00 $0.06 $0.03 ($0.06) ($0.44) ($0.03) $0.98
Adjusted Weighted Average Basic Shares Outstanding
25.23M 25.45M 25.62M 25.88M 25.95M 24.46M 24.61M 26.63M 27.28M 28.13K 29.16M
Adjusted Diluted Earnings per Share
($0.04) ($0.11) ($0.22) ($0.20) $0.00 $0.06 $0.02 ($0.06) ($0.44) ($0.03) $0.89
Adjusted Weighted Average Diluted Shares Outstanding
25.23M 25.45M 25.62M 25.88M 25.95M 24.46M 25.57M 26.63M 27.28M 28.13K 32.18M
Adjusted Basic & Diluted Earnings per Share
$0.00 ($0.11) ($0.22) ($0.20) $0.00 $0.06 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
25.34M 25.40M 25.54M 25.82M 25.88M 25.77M 25.86M 27.16M 27.40M 28.75M 31.30M
Normalized Net Operating Profit after Tax (NOPAT)
-0.87 -1.55 -2.58 -3.57 1.59 -0.66 0.73 -1.16 -7.33 0.22 17
Normalized NOPAT Margin
-1.47% -2.65% -4.09% -5.86% 2.77% -1.19% 1.25% -1.66% -9.28% 0.26% 9.99%
Pre Tax Income Margin
-2.57% -3.73% -7.59% -8.33% 2.72% -1.91% 1.79% -1.38% -13.27% 0.16% 14.36%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% -0.81% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% -5.91% -2.27% 0.00% -0.81% -85.36% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Innodata

This table displays calculated financial ratios and metrics derived from Innodata's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.45% -11.10% -1.66% 20.18% 34.77% 40.69% 65.62% 135.57% 126.64% 120.13% 79.38%
EBITDA Growth
-106.19% 51.85% 122.18% 200.64% 580.18% 450.34% 238.30% 528.93% 301.22% 278.85% 501.03%
EBIT Growth
-51.05% 24.05% 80.68% 126.90% 214.08% 172.60% 152.21% 1,287.73% 473.89% 521.95% 2,592.15%
NOPAT Growth
-51.05% 24.05% 80.68% 119.45% 241.74% 172.61% 97.57% 4,067.10% 499.07% 723.60% 62,915.46%
Net Income Growth
-58.29% 26.89% 78.73% 111.52% 184.58% 146.85% 98.90% 4,440.73% 522.16% 686.57% 80,311.11%
EPS Growth
-100.00% 20.00% 78.57% 108.33% 187.50% 137.50% 100.00% 5,000.00% 400.00% 633.33% 0.00%
Operating Cash Flow Growth
190.43% 219.25% 200.97% -27.40% -74.32% 279.32% -118.92% 608.03% 15,102.63% 60.59% 1,032.82%
Free Cash Flow Firm Growth
590.96% 2,064.85% 267.64% 431.20% -128.48% -101.04% -156.08% -31.31% 384.52% -3,948.00% -51.37%
Invested Capital Growth
-48.35% -57.13% -62.08% -42.76% 44.25% 14.78% 87.64% 181.73% 47.58% 139.62% 128.55%
Revenue Q/Q Growth
5.03% -2.77% 4.33% 12.79% 17.79% 1.50% 22.82% 60.43% 13.32% -1.41% 0.08%
EBITDA Q/Q Growth
67.46% -11.26% 169.77% 298.45% 55.24% -18.82% -32.63% 640.77% -0.96% -23.35% 6.88%
EBIT Q/Q Growth
43.81% -6.57% 65.39% 229.81% 138.27% -32.18% -75.11% 3,350.45% -1.46% -26.50% 7.72%
NOPAT Q/Q Growth
43.81% -6.57% 65.39% 193.82% 309.61% -45.40% -101.16% 160,858.78% -41.11% -24.94% -11.60%
Net Income Q/Q Growth
41.13% -7.92% 61.43% 146.99% 332.38% -40.22% -100.91% 193,333.33% -40.76% -24.42% -7.29%
EPS Q/Q Growth
33.33% 0.00% 62.50% 133.33% 600.00% -57.14% -100.00% 0.00% -31.37% -37.14% -9.09%
Operating Cash Flow Q/Q Growth
-79.93% 301.80% 34.47% -33.06% -92.90% 5,835.96% -106.71% 2,604.63% 52.41% -37.30% -61.03%
Free Cash Flow Firm Q/Q Growth
440.33% 29.74% 24.93% -39.96% -129.26% 95.25% -6,620.04% 173.55% 21.20% -167.58% -151.29%
Invested Capital Q/Q Growth
-39.44% -11.55% -8.63% 16.96% 52.60% -29.62% 49.37% 75.61% -20.06% 14.27% 42.47%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
-3.44% -3.93% 2.63% 9.29% 12.25% 9.79% 5.37% 24.81% 21.68% 16.86% 18.00%
Operating Margin
-8.87% -9.72% -3.23% 3.71% 7.51% 5.02% 1.02% 21.87% 19.02% 14.18% 15.26%
EBIT Margin
-8.87% -9.72% -3.23% 3.71% 7.51% 5.02% 1.02% 21.87% 19.02% 14.18% 15.26%
Profit (Net Income) Margin
-10.11% -11.22% -4.15% 1.73% 6.34% 3.74% -0.03% 33.30% 17.41% 13.35% 12.36%
Tax Burden Percent
113.24% 111.50% 129.98% 50.59% 86.97% 70.01% -3.26% 151.93% 90.79% 92.71% 76.09%
Interest Burden Percent
100.58% 103.44% 98.90% 91.98% 97.09% 106.32% 83.38% 100.23% 100.84% 101.54% 106.48%
Effective Tax Rate
0.00% 0.00% 0.00% 49.41% 13.03% 29.99% 103.26% -51.93% 9.21% 7.29% 23.91%
Return on Invested Capital (ROIC)
-43.14% -45.70% -15.14% 14.95% 59.91% 45.09% -0.40% 326.60% 212.75% 199.11% 137.26%
ROIC Less NNEP Spread (ROIC-NNEP)
-36.19% -36.91% -10.88% 15.30% 60.32% 44.70% -0.41% 326.41% 212.47% 198.80% 136.11%
Return on Net Nonoperating Assets (RNNOA)
17.67% 16.72% 4.72% -7.45% -33.80% -29.93% 0.26% -194.47% -145.96% -146.87% -90.39%
Return on Equity (ROE)
-25.47% -28.98% -10.41% 7.50% 26.11% 15.16% -0.14% 132.13% 66.79% 52.24% 46.87%
Cash Return on Invested Capital (CROIC)
-0.69% 19.32% 45.47% 30.99% -57.73% 16.60% -26.67% 48.10% 167.59% 181.76% 138.52%
Operating Return on Assets (OROA)
-13.07% -14.32% -4.85% 5.70% 12.13% 8.41% 1.86% 41.56% 37.50% 30.39% 35.06%
Return on Assets (ROA)
-14.89% -16.52% -6.23% 2.65% 10.24% 6.26% -0.05% 63.28% 34.33% 28.61% 28.40%
Return on Common Equity (ROCE)
-27.91% -29.99% -10.79% 7.78% 26.98% 15.65% -0.14% 134.83% 67.39% 52.65% 47.19%
Return on Equity Simple (ROE_SIMPLE)
0.00% -60.96% -39.77% -19.70% 0.00% 8.03% 10.42% 41.98% 0.00% 46.99% 0.00%
Net Operating Profit after Tax (NOPAT)
-1.20 -1.28 -0.44 0.42 1.71 0.93 -0.01 17 10 7.67 6.78
NOPAT Margin
-6.21% -6.81% -2.26% 1.88% 6.53% 3.51% -0.03% 33.23% 17.27% 13.14% 11.61%
Net Nonoperating Expense Percent (NNEP)
-6.95% -8.79% -4.25% -0.35% -0.41% 0.39% 0.01% 0.19% 0.28% 0.31% 1.15%
Return On Investment Capital (ROIC_SIMPLE)
- - - - 6.64% 3.38% - - 16.10% 10.17% 7.83%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
43.13% 41.39% 38.53% 33.38% 31.41% 31.33% 27.71% 18.98% 26.20% 25.68% 24.17%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
108.87% 109.72% 103.23% 96.29% 92.49% 94.98% 98.98% 78.13% 80.98% 85.82% 84.74%
Earnings before Interest and Taxes (EBIT)
-1.72 -1.83 -0.63 0.82 1.96 1.33 0.33 11 11 8.27 8.91
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-0.67 -0.74 0.52 2.06 3.20 2.60 1.75 13 13 9.84 11
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.32 12.71 15.12 10.56 9.09 6.89 14.72 10.19 18.06 14.89 18.75
Price to Tangible Book Value (P/TBV)
19.29 70.71 61.29 32.71 23.68 16.25 32.75 15.31 23.82 18.76 23.00
Price to Revenue (P/Rev)
1.03 3.05 4.09 3.02 2.69 2.01 3.97 3.54 6.72 5.55 7.13
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 86.38 142.23 24.29 39.99 31.69 38.09
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 1.16% 0.70% 4.12% 2.50% 3.16% 2.63%
Enterprise Value to Invested Capital (EV/IC)
9.06 32.47 47.56 30.84 19.61 21.62 34.83 22.25 66.65 56.62 58.33
Enterprise Value to Revenue (EV/Rev)
0.89 2.90 3.90 2.82 2.53 1.80 3.81 3.34 6.45 5.27 6.86
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 193.04 43.54 20.32 42.61 22.39 36.48 28.55 33.95
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 689.21 48.87 92.05 30.52 45.16 34.11 39.29
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 76.11 132.62 22.92 38.56 30.27 37.44
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 107.79 43.54 36.23 37.13 15.62 50.94 25.79 31.39 27.28 35.75
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 100.87 57.51 72.47 0.00 139.23 0.00 68.29 47.41 43.96 58.58
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.49 -0.45 -0.43 -0.49 -0.56 -0.67 -0.63 -0.60 -0.69 -0.74 -0.66
Leverage Ratio
2.41 2.49 2.52 2.66 2.50 2.53 2.44 2.09 1.96 1.85 1.73
Compound Leverage Factor
2.43 2.58 2.50 2.45 2.42 2.69 2.03 2.10 1.97 1.87 1.84
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
-4.03% -4.09% -3.63% -3.21% -2.83% -2.63% -2.48% -1.49% -0.13% -0.11% -0.10%
Common Equity to Total Capital
104.03% 104.09% 103.63% 103.21% 102.83% 102.63% 102.48% 101.49% 100.13% 100.11% 100.10%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
2.97 5.65 7.14 5.55 5.60 4.68 8.46 9.55 16.24 16.18 24.11
Noncontrolling Interest Sharing Ratio
-9.56% -3.49% -3.62% -3.68% -3.33% -3.21% -2.96% -2.04% -0.90% -0.77% -0.68%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.14 1.11 1.21 1.28 1.40 1.46 1.45 1.84 2.05 2.36 2.87
Quick Ratio
0.95 0.91 1.03 1.11 1.23 1.31 1.32 1.66 1.90 2.20 2.67
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
6.05 7.85 9.80 5.89 -1.72 -0.08 -5.50 4.04 4.90 -3.31 -8.32
Operating Cash Flow to CapEx
34.88% 104.82% 183.13% 122.78% 9.16% 505.38% -16.64% 781.51% 781.03% 462.43% 247.95%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.47 1.47 1.50 1.54 1.61 1.68 1.83 1.90 1.97 2.14 2.30
Accounts Receivable Turnover
7.56 7.92 7.90 7.98 7.29 8.39 8.09 8.11 8.06 9.27 8.73
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
28.95 28.02 28.64 31.44 36.22 39.96 37.66 48.23 53.42 59.36 57.17
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
48.30 46.11 46.19 45.72 50.09 43.53 45.09 44.98 45.29 39.37 41.83
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
48.30 46.11 46.19 45.72 50.09 43.53 45.09 44.98 45.29 39.37 41.83
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
7.75 6.85 6.26 7.32 11 7.87 12 21 16 19 27
Invested Capital Turnover
6.95 6.71 6.70 7.96 9.17 12.83 11.92 9.83 12.32 15.15 11.82
Increase / (Decrease) in Invested Capital
-7.25 -9.13 -10 -5.47 3.43 1.01 5.49 13 5.32 11 15
Enterprise Value (EV)
70 222 298 226 219 170 409 459 1,099 1,067 1,566
Market Capitalization
81 234 312 241 234 190 426 486 1,146 1,124 1,626
Book Value per Share
$0.69 $0.67 $0.75 $0.81 $0.90 $0.96 $1.01 $1.65 $2.19 $2.41 $2.73
Tangible Book Value per Share
$0.15 $0.12 $0.18 $0.26 $0.34 $0.41 $0.45 $1.10 $1.66 $1.91 $2.23
Total Capital
18 18 20 22 25 27 28 47 63 75 87
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-10 -11 -14 -15 -14 -19 -17 -26 -47 -57 -60
Capital Expenditures (CapEx)
1.27 1.70 1.31 1.31 1.24 1.34 2.73 1.46 2.22 2.35 1.71
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-7.43 -8.52 -9.19 -8.42 -4.68 -7.38 -4.56 -1.39 -5.40 -3.34 5.78
Debt-free Net Working Capital (DFNWC)
2.87 2.32 4.48 6.41 9.14 12 12 25 41 53 66
Net Working Capital (NWC)
2.87 2.32 4.48 6.41 9.14 12 12 25 41 53 66
Net Nonoperating Expense (NNE)
0.75 0.83 0.37 0.03 0.05 -0.06 -0.00 -0.04 -0.09 -0.12 -0.44
Net Nonoperating Obligations (NNO)
-10 -11 -14 -15 -14 -19 -17 -26 -47 -57 -60
Total Depreciation and Amortization (D&A)
1.05 1.09 1.15 1.24 1.24 1.27 1.42 1.54 1.58 1.56 1.60
Debt-free, Cash-free Net Working Capital to Revenue
-9.40% -11.11% -12.04% -10.52% -5.39% -7.82% -4.25% -1.01% -3.17% -1.65% 2.53%
Debt-free Net Working Capital to Revenue
3.63% 3.03% 5.87% 8.00% 10.54% 12.29% 11.15% 18.19% 24.34% 26.30% 28.74%
Net Working Capital to Revenue
3.63% 3.03% 5.87% 8.00% 10.54% 12.29% 11.15% 18.19% 24.34% 26.30% 28.74%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.08) ($0.08) ($0.03) $0.01 $0.07 $0.03 $0.00 $0.60 $0.35 $0.25 $0.23
Adjusted Weighted Average Basic Shares Outstanding
27.28M 27.46M 27.86M 28.46M 28.13M 28.75M 28.88M 28.99M 29.16M 31.43M 31.79M
Adjusted Diluted Earnings per Share
($0.08) ($0.08) ($0.03) $0.01 $0.07 $0.03 $0.00 $0.51 $0.35 $0.22 $0.20
Adjusted Weighted Average Diluted Shares Outstanding
27.28M 27.46M 27.86M 32.46M 28.13M 32.24M 28.88M 34.01M 32.18M 34.95M 35.30M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
27.40M 27.55M 28.30M 28.71M 28.75M 28.75M 28.99M 29.00M 31.30M 31.75M 31.85M
Normalized Net Operating Profit after Tax (NOPAT)
-1.20 -1.28 -0.44 0.42 1.71 0.93 0.23 7.99 10 7.67 6.78
Normalized NOPAT Margin
-6.21% -6.81% -2.26% 1.88% 6.53% 3.51% 0.71% 15.31% 17.27% 13.14% 11.61%
Pre Tax Income Margin
-8.92% -10.06% -3.19% 3.41% 7.29% 5.34% 0.85% 21.92% 19.18% 14.40% 16.25%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Key Financial Trends

Positive Trends for Innodata (NASDAQ: INOD):

  • Revenue Growth: Operating revenue showed a meaningful increase from approximately $19.99 million in Q2 2022 to $58.39 million in Q2 2025, indicating strong top-line growth over the three-year period.
  • Profitability Improvement: Net income shifted from losses in 2022 to consistent positive net income through 2023 and 2024, reaching $7.2 million in Q2 2025, demonstrating an improving profit trend.
  • Operating Income Recovery: After losses in 2022, operating income improved significantly, peaking over $11 million in Q4 2024, and maintaining positive levels in early 2025 quarters.
  • Cash & Equivalents Growth: Strong increase in cash and equivalents from $10.48 million in Q2 2022 to nearly $60 million by Q2 2025 reflects improved liquidity and cash management.
  • Consistent Positive Cash Flows: Net cash provided by operating activities improved substantially from negative flows in 2022 to positive $4.23 million in Q2 2025, showing solid operating cash generation.
  • Decreasing Debt Levels: Repayment of debt is ongoing each quarter, suggesting management’s effort to reduce leverage, which can improve financial stability.
  • Stable Share Count: Weighted average shares outstanding have remained relatively stable, limiting dilution and preserving shareholder value.

Neutral Observations:

  • Gross Profit Reporting: The cost of revenue is consistently reported as zero in the data, which may be due to accounting treatment or data presentation, limiting gross margin analysis.
  • Interest and Other Income/Expense: Interest and investment income remains modest and stable, not materially impacting overall earnings.
  • Treasury Stock and AOCI: Treasury stock and accumulated other comprehensive loss values have remained fairly steady, with slight negative impacts on total equity.

Negative Trends and Risks:

  • High Operating Expenses: Despite revenue growth, other operating expenses remain high (e.g., over $35 million in "Other Operating Expenses" in Q2 2025), which significantly reduce operating income.
  • Volatility in Net Income: Though improving, net income has historically been volatile, including losses in much of 2022 and early 2023.
  • Increased Employee Benefit Liabilities: Current employee benefit liabilities increased from $6.4 million in Q2 2022 to $12.4 million by Q2 2025, which could be a growing obligation for the company.
  • Negative Earnings Per Share in Earlier Years: EPS was negative across most periods in 2022 and early 2023, reflecting prior profitability challenges.
  • Fluctuating Cash Flows from Investing Activities: The company has steady cash outflows from investing activities (capital expenditures), which may pressure cash balance if operating cash flow weakens.

Summary: Innodata has shown strong revenue growth and significant improvement in profitability and cash position over the last several years. The company is generating positive operating cash flow and building cash reserves, which are positive signs for financial health. However, high operating expenses and some lingering volatility in earnings and liabilities suggest investors should monitor cost control and operational efficiency going forward. The company’s progress in reducing debt is also a positive for reducing financial risk.

08/09/25 05:03 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Innodata's Financials

When does Innodata's fiscal year end?

According to the most recent income statement we have on file, Innodata's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Innodata's net income changed over the last 10 years?

Innodata's net income appears to be on a downward trend, with a most recent value of $28.68 million in 2024, falling from -$1.93 million in 2014. The previous period was -$889 thousand in 2023. Find out what analysts predict for Innodata in the coming months.

What is Innodata's operating income?
Innodata's total operating income in 2024 was $24.34 million, based on the following breakdown:
  • Total Gross Profit: $170.46 million
  • Total Operating Expenses: $146.13 million
How has Innodata's revenue changed over the last 10 years?

Over the last 10 years, Innodata's total revenue changed from $59.08 million in 2014 to $170.46 million in 2024, a change of 188.5%.

How much debt does Innodata have?

Innodata's total liabilities were at $50.06 million at the end of 2024, a 45.4% increase from 2023, and a 169.3% increase since 2014.

How much cash does Innodata have?

In the past 10 years, Innodata's cash and equivalents has ranged from $9.79 million in 2022 to $46.90 million in 2024, and is currently $46.90 million as of their latest financial filing in 2024.

How has Innodata's book value per share changed over the last 10 years?

Over the last 10 years, Innodata's book value per share changed from 1.55 in 2014 to 2.19 in 2024, a change of 41.4%.



This page (NASDAQ:INOD) was last updated on 8/9/2025 by MarketBeat.com Staff
From Our Partners