XNASIPW
Market cap26mUSD
Jan 14, Last price
0.85USD
1D
-10.80%
1Q
-53.30%
IPO
-83.10%
Name
iPower Inc
Chart & Performance
P/E
—
P/S
0.31
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
1.09%
Rev. gr., 5y
30.38%
Revenues
86m
-3.18%
Net income
-2m
L-87.23%
CFO
6m
-33.08%
Dividend
Jun 16, 20170.23 USD/sh
Earnings
May 30, 2025
Profile
iPower Inc. engages in the online retail of hydroponics equipment in the United States. It offers various products, including advanced indoor and greenhouse grow-light systems, ventilation systems, activated carbon filters, nutrients, growing media, hydroponic water-resistant grow tents, trimming machines, pumps, and accessories for hydroponic gardening, as well as other indoor and outdoor growing products under the iPower and Simple Deluxe brands through its Zenhydro.com website and various third-party e-commerce channels. The company was formerly known as BZRTH Inc. and changed its name to iPower Inc. in September 2020. iPower Inc. was incorporated in 2018 and is based in Duarte, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | |
| Income | ||||||
Revenues | 86,071 -3.18% | 88,902 11.94% | 79,418 46.86% | |||
Cost of revenue | 87,034 | 99,326 | 77,106 | |||
Unusual Expense (Income) | ||||||
NOPBT | (963) | (10,424) | 2,312 | |||
NOPBT Margin | 2.91% | |||||
Operating Taxes | (251) | (2,690) | 559 | |||
Tax Rate | 24.18% | |||||
NOPAT | (712) | (7,733) | 1,753 | |||
Net income | (1,528) -87.23% | (11,965) -888.30% | 1,518 -295.67% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 4,543 | |||||
BB yield | -7.31% | |||||
| Debt | ||||||
Debt current | 8,381 | 4,177 | 4,462 | |||
Long-term debt | 11,059 | 24,162 | 33,210 | |||
Deferred revenue | (1,781,705,000) | |||||
Other long-term liabilities | 1,781,705,000 | |||||
Net debt | 12,062 | 24,571 | 35,807 | |||
| Cash flow | ||||||
Cash from operating activities | 6,164 | 9,211 | (16,603) | |||
CAPEX | 3 | (141) | (484) | |||
Cash from investing activities | (141) | (139) | ||||
Cash from financing activities | (2,398) | (7,154) | 11,912 | |||
FCF | 7,838 | 9,067 | (23,626) | |||
| Balance | ||||||
Cash | 7,378 | 3,736 | 1,822 | |||
Long term investments | 33 | 43 | ||||
Excess cash | 3,074 | |||||
Stockholders' equity | (10,448) | (8,760) | 3,285 | |||
Invested Capital | 46,355 | 49,920 | 58,921 | |||
ROIC | 4.18% | |||||
ROCE | 3.86% | |||||
| EV | ||||||
Common stock shares outstanding | 29,878 | 29,713 | 27,781 | |||
Price | 2.08 89.09% | 1.10 0.92% | 1.09 -84.65% | |||
Market cap | 62,147 90.14% | 32,685 7.93% | 30,282 -83.87% | |||
EV | 74,171 | 57,231 | 66,076 | |||
EBITDA | 1,547 | (9,627) | 2,590 | |||
EV/EBITDA | 47.96 | 25.51 | ||||
Interest | 788 | 1,066 | 538 | |||
Interest/NOPBT | 23.28% | |||||