Previous Close | $50.13 |
Intrinsic Value | $15,060.13 |
Upside potential | +29,942% |
Data is not available at this time.
Innodata Inc. operates in the technology and data services sector, specializing in AI-driven data solutions that enhance digital transformation for enterprises. The company generates revenue through a mix of subscription-based services, project-based contracts, and licensing fees, catering primarily to industries such as publishing, healthcare, and financial services. Its offerings include data annotation, content enrichment, and AI model training, positioning it as a critical enabler for businesses leveraging machine learning and automation. Innodata differentiates itself through proprietary platforms that combine human expertise with scalable technology, ensuring high-quality data outputs. The company competes in a fragmented but rapidly growing market, where demand for structured, labeled data is accelerating due to advancements in AI and analytics. Its niche focus on high-accuracy solutions allows it to serve blue-chip clients, though it faces competition from larger IT service providers and specialized AI firms. By aligning with emerging trends in AI adoption, Innodata aims to solidify its role as a trusted partner for data-centric digital initiatives.
Innodata reported revenue of $141.1 million for FY 2024, with net income of $21.4 million, reflecting a net margin of approximately 15.2%. Diluted EPS stood at $0.63, indicating improved profitability. Operating cash flow was robust at $35.0 million, supported by efficient working capital management. Capital expenditures of $7.7 million suggest moderate reinvestment in technology and infrastructure to sustain growth.
The company demonstrates solid earnings power, with operating cash flow significantly exceeding net income, highlighting strong cash conversion. Capital efficiency is evident as operating cash flow covers capex by a wide margin, allowing for flexibility in funding growth or strategic initiatives. The absence of dividends suggests a focus on reinvesting profits to scale operations.
Innodata maintains a healthy balance sheet, with $46.9 million in cash and equivalents against total debt of $4.7 million, indicating minimal leverage. The net cash position provides liquidity for organic growth or acquisitions. Shareholders' equity is bolstered by retained earnings, reflecting consistent profitability and prudent financial management.
Revenue growth trends are not explicitly provided, but the company's focus on AI and data services aligns with high-growth sectors. Innodata does not pay dividends, opting to retain earnings for expansion. Future growth may hinge on scaling its AI-driven solutions and capturing larger enterprise contracts in competitive markets.
With a market capitalization derived from 29.0 million shares outstanding, Innodata's valuation likely reflects investor optimism around its AI and data services niche. The P/E ratio, based on diluted EPS of $0.63, suggests expectations of sustained profitability, though comparables in the tech services sector would provide fuller context.
Innodata's strategic advantages lie in its specialized AI data solutions and asset-light model, which enable scalability. The outlook depends on its ability to maintain technological differentiation and expand its client base. Risks include competition and reliance on AI adoption trends, but its strong cash position provides a buffer to navigate market shifts.
Company filings (10-K), investor disclosures
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |