Innodata Inc
INOD
Services-Computer Processing & Data Preparation
Mkt Cap
$370.3MPE
168.57Debt
-Cash
$18.98MEV
-FCF
$5.685MP/E Ratio
168.57Debt
-Cash
$18.98MEV
-FCF
$5.685MCharts data: {"Earnings":[{"time":"2014-12-30","value":-1926000},{"time":"2015-12-30","value":-3384000},{"time":"2016-12-30","value":-5911000},{"time":"2017-12-30","value":-5359000},{"time":"2018-12-30","value":4000},{"time":"2019-12-30","value":-1619000},{"time":"2020-12-30","value":617000},{"time":"2021-12-30","value":-1805000},{"time":"2022-12-30","value":-12005000},{"time":"2023-12-30","value":-908000}],"Sales":[{"time":"2014-12-30","value":59076000},{"time":"2015-12-30","value":58523000},{"time":"2016-12-30","value":63074000},{"time":"2017-12-30","value":60929000},{"time":"2018-12-30","value":57418000},{"time":"2019-12-30","value":55858000},{"time":"2020-12-30","value":58240000},{"time":"2021-12-30","value":69755000},{"time":"2022-12-30","value":79001000},{"time":"2023-12-30","value":86775000}],"Net Margins":[{"time":"2014-12-30","value":-0.032602071907373555},{"time":"2015-12-30","value":-0.057823419852023994},{"time":"2016-12-30","value":-0.09371531851476043},{"time":"2017-12-30","value":-0.08795483267409608},{"time":"2018-12-30","value":0.00006966456511895225},{"time":"2019-12-30","value":-0.028984209960972465},{"time":"2020-12-30","value":0.010594093406593407},{"time":"2021-12-30","value":-0.025876281270159847},{"time":"2022-12-30","value":-0.15196010177086366},{"time":"2023-12-30","value":-0.010463843272832037}],"Assets":[{"time":"2014-12-30","value":54861000},{"time":"2015-12-30","value":51237000},{"time":"2016-12-30","value":47588000},{"time":"2017-12-30","value":47871000},{"time":"2018-12-30","value":46051000},{"time":"2019-12-30","value":49746000},{"time":"2020-12-30","value":57254000},{"time":"2021-12-30","value":59217000},{"time":"2022-12-30","value":48042000},{"time":"2023-12-30","value":59431000}],"Stockholders Equity":[{"time":"2014-12-30","value":39223000},{"time":"2015-12-30","value":38212000},{"time":"2016-12-30","value":33784000},{"time":"2017-12-30","value":31119000},{"time":"2018-12-30","value":30566000},{"time":"2019-12-30","value":26309000},{"time":"2020-12-30","value":29640000},{"time":"2021-12-30","value":29927000},{"time":"2022-12-30","value":18773000},{"time":"2023-12-30","value":25703000}],"ROE":[{"time":"2014-12-30","value":-0.04910384213344211},{"time":"2015-12-30","value":-0.08855856798911337},{"time":"2016-12-30","value":-0.17496448022732655},{"time":"2017-12-30","value":-0.172209903917221},{"time":"2018-12-30","value":0.00013086435909180134},{"time":"2019-12-30","value":-0.06153787677220723},{"time":"2020-12-30","value":0.02081646423751687},{"time":"2021-12-30","value":-0.060313429344738864},{"time":"2022-12-30","value":-0.6394822351249134},{"time":"2023-12-30","value":-0.035326615570166905}],"ROA":[{"time":"2014-12-30","value":-0.025974736151364357},{"time":"2015-12-30","value":-0.04196186349708219},{"time":"2016-12-30","value":-0.09922669580566529},{"time":"2017-12-30","value":-0.10551273213427753},{"time":"2018-12-30","value":0.03949968513170181},{"time":"2019-12-30","value":-0.010613918707031721},{"time":"2020-12-30","value":0.018251999860271772},{"time":"2021-12-30","value":-0.016262221997061656},{"time":"2022-12-30","value":-0.2182049040422963},{"time":"2023-12-30","value":0.002338846729821137}]}
Innodata Inc. operates as a global data engineering company in the United States, the United Kingdom, the Netherlands, Canada, and internationally. The company operates through three segments: Digital Data Solutions (DDS), Synodex, and Agility. The DDS segment engages in the provision of AI data preparation services; collecting or creating training data; annotating training data; and training AI algorithms for its customers, as well as AI model deployment and integration services. This segment also provides a range of data engineering support services, including data transformation, data curation, data hygiene, data consolidation, data extraction, data compliance, and master data management. The Synodex segment offers an industry platform that transforms medical records into useable digital data with its proprietary data models or client data models. The Agility segment provides an industry platform that offers marketing communications and public relations professionals to target and distribute content to journalists and social media influencers; and to monitor and analyze global news channels, such as print, web, radio, and TV, as well as social media channels. It serves banking, insurance, financial services, technology, digital retailing, and information/media sectors through its professional staff, senior management, and direct sales personnel. The company was formerly known as Innodata Isogen, Inc. and changed its name to Innodata Inc. in June 2012. Innodata Inc. was incorporated in 1988 and is headquartered in Ridgefield Park, New Jersey.
![CSGS Logo](data:image/svg+xml,<svg xmlns='http://www.w3.org/2000/svg' width='18' height='18'><defs><linearGradient id="a" x1="3.349" x2="21.904" y1="3.122" y2="24.434" gradientUnits="userSpaceOnUse"><stop stop-color="%231A1E21"/><stop offset="1" stop-color="%2306060A"/></linearGradient></defs><path fill="url(%23a)" d="M0 0h18v18H0z"/><text x='50%' y='52%' dominant-baseline='middle' text-anchor='middle' font-size='5' font-family='sans-serif' fill='gray'>CSGS</text></svg>){kind=small}
![DXC Logo](data:image/svg+xml,<svg xmlns='http://www.w3.org/2000/svg' width='18' height='18'><defs><linearGradient id="a" x1="3.349" x2="21.904" y1="3.122" y2="24.434" gradientUnits="userSpaceOnUse"><stop stop-color="%231A1E21"/><stop offset="1" stop-color="%2306060A"/></linearGradient></defs><path fill="url(%23a)" d="M0 0h18v18H0z"/><text x='50%' y='52%' dominant-baseline='middle' text-anchor='middle' font-size='5' font-family='sans-serif' fill='gray'>DXC</text></svg>){kind=small}
![MARA Logo](data:image/svg+xml,<svg xmlns='http://www.w3.org/2000/svg' width='18' height='18'><defs><linearGradient id="a" x1="3.349" x2="21.904" y1="3.122" y2="24.434" gradientUnits="userSpaceOnUse"><stop stop-color="%231A1E21"/><stop offset="1" stop-color="%2306060A"/></linearGradient></defs><path fill="url(%23a)" d="M0 0h18v18H0z"/><text x='50%' y='52%' dominant-baseline='middle' text-anchor='middle' font-size='5' font-family='sans-serif' fill='gray'>MARA</text></svg>){kind=small}
![NOTR Logo](data:image/svg+xml,<svg xmlns='http://www.w3.org/2000/svg' width='18' height='18'><defs><linearGradient id="a" x1="3.349" x2="21.904" y1="3.122" y2="24.434" gradientUnits="userSpaceOnUse"><stop stop-color="%231A1E21"/><stop offset="1" stop-color="%2306060A"/></linearGradient></defs><path fill="url(%23a)" d="M0 0h18v18H0z"/><text x='50%' y='52%' dominant-baseline='middle' text-anchor='middle' font-size='5' font-family='sans-serif' fill='gray'>NOTR</text></svg>){kind=small}
DCF
Discounted Cash Flow Valuation of Innodata Inc
Value
Growth
%
%
Discount
%
%
Multiple
| g\r | +10% | +11% | +12% | +13% | +14% |
|---|---|---|---|---|---|
| 0% | 10 | 9 | 8 | 8 | 7 |
| +1% | 11 | 10 | 9 | 8 | 8 |
| +2% | 13 | 11 | 10 | 9 | 8 |
| +3% | 14 | 13 | 11 | 10 | 9 |
| +4% | 17 | 14 | 12 | 11 | 10 |
| Years | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | TV |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF | $5.685M | $5.912M | $6.148M | $6.394M | $6.649M | $6.915M | $7.191M | $7.479M | $7.778M | $8.088M | $8.411M | $84.11M |
| DCF | $5.141M | $4.649M | $4.204M | $3.802M | $3.438M | $3.109M | $2.812M | $2.543M | $2.299M | $2.079M | $20.79M | |
| Value | $54.87M | |||||||||||
In the chart Earnings are multiplied by this value.
Earnings Growth 200%
Earnings Stability -50%
Competitiveness and MOAT
High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.
| Years | 12-2015 | 12-2016 | 12-2017 | 12-2018 | 12-2019 | 12-2020 | 12-2021 | 12-2022 | 12-2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | -5.8% | -9.4% | -8.8% | 0.007% | -2.9% | 1.1% | -2.6% | -15% | -1% | 2.3% |
| ROA | -4.2% | -9.9% | -11% | 3.9% | -1.1% | 1.8% | -1.6% | -22% | 0.23% | 5.4% |
| ROE | -8.9% | -17% | -17% | 0.013% | -6.2% | 2.1% | -6% | -64% | -3.5% | 8% |
What is the average Net Margin?
The average Net Margin over the past 5 years is -3.44%.
What is the trend of Net Margin?
The trend of Net Margin over the past 5 years is -1.31%.
What is the average Return on Assets (ROA)?
The average ROA over the past 5 years is -3.08%.
What is the trend of Return on Assets (ROA)?
The trend of ROA over the past 5 years is -2.41%.
What is the average Return on Equity (ROE)?
The average ROE over the past 5 years is -12.93%.
What is the trend of Return on Equity (ROE)?
The trend of ROE over the past 5 years is -5.69%.
Safety & Stabiliy
Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.
| Years | 12-2015 | 12-2016 | 12-2017 | 12-2018 | 12-2019 | 12-2020 | 12-2021 | 12-2022 | 12-2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Debt FCF | 3.36 | -1.12 | -3.27 | 4.53 | 2.06 | 2.29 | 11.21 | -0.88 | - | - |
| Debt Equity | 0.17 | 0.18 | 0.28 | 0.23 | 0.24 | 0.33 | 0.29 | 0.36 | - | - |
| MIN | ||||||||||
| Graham Stability | - | - | - | - | - | - | - | - | - | - |
What is the Debt/FCF?
The Debt/FCF trailing twelve month is -.
What is the trend of Debt/FCF?
The trend of Debt/FCF over the past 5 years is -0.17.
What is the Graham’s Stability?
Graham’s Stability measure stands at -.
Growth
Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.
| Years | 12-2016 | 12-2018 | 12-2020 | 12-2022 | Trend |
|---|---|---|---|---|---|
| Revenue | 4.7% | 8.6% | 14% | 9.8% | 1.9% |
| Net Income | - | - | - | - | - |
| Stockholders Equity | -3.8% | -3.4% | -4.6% | 37% | 1.9% |
| FCF | - | -26% | -57% | - | -1.1% |
What is the 5 year Revenue CAGR?
The Revenue CAGR over the past 5 years is +8.61%.
What is the trend of Revenue growth?
The trend of Revenue growth rate over the past 5 years is +1.93%.
What is the 5 year Earnings CAGR?
The Earnings CAGR over the past 5 years is -.
What is the trend of Earnings growth?
The trend of Earnings growth rate over the past 5 years is -.
What is the 5 year Equity CAGR?
The Equity CAGR over the past 5 years is -3.41%.
What is the trend of Equity growth?
The trend of Equity growth rate over the past 5 years is +1.88%.
What is the 5 year FCF CAGR?
The FCF CAGR over the past 5 years is -26.41%.
What is the trend of FCF growth?
The trend of FCF growth rate over the past 5 years is -1.08%.