Demonstrações financeiras detalhadas de Identiv, Inc. (INVE): demonstração de resultados, balanço patrimonial e fluxo de caixa. Acompanhe a evolução de margens, dívida, liquidez e rentabilidade ano a ano com até 20 anos de histórico.
Resumo da Análise
Identiv, Inc. registou receitas de $21.5M no último exercício, com um CAGR de 5 anos de -24.4%.
Margens dos últimos 12 meses: margem bruta 15.9%, margem operacional -80.5%, margem líquida -63.8%.
Ao preço atual de $2.56, INVE apresenta lucros negativos (P/L não significativo) e um ROE de -11.17%. A capitalização de mercado é de $61M.
Demonstração de Resultados (10 anos)
| Ano | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Receita | $56.2M | $60.2M | $78.1M | $83.8M | $86.9M | $103.8M | $112.9M | $43.4M | $26.6M | $21.5M |
| Custo da Receita | $32.4M | $38.1M | $44.8M | $47.1M | $53.2M | $66.7M | $72.0M | $37.4M | $26.3M | $20.2M |
| Lucro Bruto | $23.7M | $22.2M | $33.3M | $36.7M | $33.7M | $37.1M | $40.9M | $6.0M | $340000 | $1.3M |
| P&D | $6.5M | $6.1M | $7.2M | $8.6M | $9.8M | $8.7M | $9.9M | $4.4M | $3.9M | $3.3M |
| Despesas Gerais e Administrativas | $25.3M | $20.7M | $27.2M | $27.6M | $25.9M | $28.9M | $31.2M | $15.0M | $23.9M | $18.7M |
| Despesas Operacionais | $31.9M | $26.8M | $34.5M | $36.8M | $37.1M | $38.4M | $41.3M | $19.5M | $28.3M | $21.9M |
| Lucro Operacional | -$11.2M | -$4.6M | -$1.9M | -$109000 | -$3.4M | -$1.3M | -$333000 | -$13.5M | -$28.0M | -$20.6M |
| EBITDA | -$8.0M | -$3.0M | $137000 | $3.7M | -$257000 | $4.1M | $2.1M | -$10.7M | -$24.6M | -$16.2M |
| Despesas com Juros | $2.4M | $2.6M | $1.5M | $917000 | $1.5M | $483000 | $143000 | $427000 | 0 | 0 |
| Lucro Antes de Impostos | -$13.6M | -$8.4M | -$4.5M | -$825000 | -$5.0M | $1.6M | -$291000 | -$13.8M | -$25.8M | -$18.3M |
| Imposto | $132000 | -$214000 | $155000 | $326000 | $73000 | $28000 | $101000 | $65000 | $90000 | -$268000 |
| Lucro Líquido | -$13.7M | -$8.1M | -$4.7M | -$1.2M | -$5.1M | $1.6M | -$392000 | -$5.5M | $74.8M | -$18.0M |
| LPA | $-1.25 | $-0.61 | $-0.30 | $-0.07 | $-0.34 | $0.02 | $-0.07 | $-0.29 | $3.14 | $-0.76 |
| LPA Diluído | $-1.25 | $-0.61 | $-0.30 | $-0.07 | $-0.34 | $0.02 | $-0.07 | $-0.29 | $3.14 | $-0.76 |
| Ações em Circulação (Diluídas) | $10.9M | $13.3M | $15.7M | $17.0M | $18.0M | $21.3M | $22.7M | $23.1M | $23.6M | $23.8M |
Balanço (10 anos)
| Ano | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Caixa e Equivalentes | $9.1M | $19.1M | $10.9M | $9.4M | $11.4M | $28.6M | $16.6M | $23.3M | $135.6M | $128.6M |
| Investimentos de Curto Prazo | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Contas a Receber | $9.4M | $12.3M | $15.0M | $18.4M | $18.9M | $20.0M | $24.8M | $7.2M | $4.2M | $4.1M |
| Estoque | $11.6M | $11.1M | $13.6M | $16.1M | $20.3M | $19.9M | $29.0M | $12.6M | $7.5M | $7.4M |
| Ativos Circulantes | $31.7M | $44.2M | $42.2M | $46.2M | $53.4M | $72.7M | $75.1M | $79.5M | $152.8M | $142.7M |
| Imobilizado | $2.4M | $2.0M | $2.6M | $6.7M | $6.2M | $6.2M | $11.1M | $14.5M | $9.7M | $8.2M |
| Ágio | 0 | 0 | $9.3M | $10.2M | $10.3M | $10.3M | $10.2M | $10.2M | 0 | 0 |
| Ativos Intangíveis | $5.8M | $4.4M | $11.0M | $10.1M | $7.6M | $6.4M | $5.3M | $4.3M | 0 | 0 |
| Ativos Totais | $40.6M | $51.4M | $66.3M | $74.3M | $78.7M | $96.7M | $102.8M | $113.0M | $163.2M | $151.3M |
| Contas a Pagar | $6.0M | $5.9M | $5.7M | $8.8M | $11.0M | $10.5M | $15.2M | $5.4M | $2.7M | $3.6M |
| Dívida de Curto Prazo | $8.1M | $9.8M | $2.0M | $14.2M | $20.1M | 0 | 0 | $9.9M | 0 | 0 |
| Passivos Circulantes | $22.6M | $21.2M | $29.5M | $34.5M | $41.6M | $20.8M | $23.4M | $30.8M | $8.0M | $9.4M |
| Dívida de Longo Prazo | 0 | $5.9M | $1.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Passivos Totais | $36.7M | $27.5M | $32.6M | $38.9M | $44.5M | $22.2M | $27.4M | $38.7M | $9.2M | $10.6M |
| Reservas | -$391.5M | -$399.6M | -$404.4M | -$405.5M | -$410.6M | -$409.0M | -$409.4M | -$414.9M | -$340.1M | -$358.1M |
| Patrimônio Líquido | $3.9M | $23.9M | $33.7M | $35.5M | $34.2M | $74.5M | $75.4M | $74.3M | $154.1M | $140.7M |
| Dívida Total | $9.8M | $2.9M | $2.0M | $19.0M | $23.6M | $2.2M | $4.6M | $12.2M | $2.0M | $856000 |
| Dívida Líquida | $663000 | -$16.1M | -$8.9M | $9.6M | $12.2M | -$26.3M | -$12.1M | -$11.1M | -$133.6M | -$127.8M |
| Capital de Giro | $9.1M | $23.0M | $12.7M | $11.7M | $11.9M | $51.9M | $51.7M | $48.7M | $144.9M | $133.3M |
Fluxo de Caixa (10 anos)
| Ano | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Lucro Líquido | -$13.7M | -$8.2M | -$4.7M | -$1.2M | -$5.1M | $1.6M | -$392000 | -$5.5M | $74.8M | -$18.0M |
| Depreciação e Amortização | $3.2M | $2.8M | $3.2M | $3.6M | $3.3M | $2.0M | $2.3M | $2.7M | $2.9M | $2.5M |
| Compensação em Ações | $2.8M | $2.5M | $2.6M | $2.6M | $3.0M | $2.6M | $3.2M | $4.0M | $8.7M | $3.2M |
| Variação Capital de Giro | -$67000 | -$6.8M | -$8.2M | -$4.8M | -$4.7M | -$4.4M | -$12.9M | $32000 | $638000 | $4.2M |
| Fluxo de Caixa Operacional | -$6.2M | -$7.8M | -$5.2M | $427000 | -$1.8M | $1.2M | -$7.8M | $1.2M | -$15.4M | -$6.7M |
| CapEx | -$549000 | -$967000 | -$1.3M | -$289000 | -$1.6M | -$2.1M | -$3.9M | -$4.3M | -$1.5M | -$1.1M |
| Aquisições | 0 | 0 | -$2.0M | -$1.3M | 0 | 0 | 0 | 0 | $143.0M | 0 |
| Recompra de Ações | -$221000 | 0 | -$668000 | 0 | 0 | 0 | 0 | 0 | -$1.9M | 0 |
| Dividendos Pagos | 0 | 0 | -$833000 | -$1.0M | -$1.1M | 0 | 0 | -$1.3M | 0 | 0 |
| Fluxo de Caixa Livre | -$6.8M | -$8.8M | -$6.5M | $138000 | -$3.3M | -$859000 | -$11.7M | -$3.1M | -$16.9M | -$7.8M |
Crescimento e Margens (10 anos)
| Ano | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Crescimento Receita (anual) | +7.2% | +29.8% | +7.2% | +3.8% | +19.4% | +8.8% | -61.5% | -38.7% | -19.3% | |
| Crescimento Lucro Líquido (anual) | +40.6% | +42.1% | +75.6% | -343.5% | +131.7% | -124.2% | -1300.3% | +1463.1% | -124.1% | |
| Crescimento LPA (anual) | +51.2% | +50.8% | +77.4% | -401.5% | +106.5% | -419.0% | -311.3% | +1182.8% | -124.2% | |
| Variação de Ações (anual) | +21.6% | +17.9% | +8.5% | +5.9% | +18.7% | +6.2% | +1.8% | +2.2% | +0.9% | |
| Crescimento FCF (anual) | -30.0% | +25.7% | +102.1% | -2513.0% | +74.2% | -1263.1% | +73.3% | -441.3% | +53.9% | |
| Margem Bruta | 42.2% | 36.8% | 42.7% | 43.8% | 38.7% | 35.7% | 36.3% | 13.8% | 1.3% | 6.1% |
| Margem Operacional | -20.0% | -7.7% | -2.4% | -0.1% | -4.0% | -1.3% | -0.3% | -31.1% | -105.0% | -96.0% |
| Margem EBITDA | -14.3% | -5.0% | 0.2% | 4.4% | -0.3% | 4.0% | 1.9% | -24.5% | -92.2% | -75.6% |
| Margem Líquida | -24.4% | -13.5% | -6.0% | -1.4% | -5.9% | 1.6% | -0.3% | -12.6% | 281.0% | -83.8% |
| Margem FCF | -12.0% | -14.6% | -8.4% | 0.2% | -3.8% | -0.8% | -10.4% | -7.2% | -63.6% | -36.4% |
| Taxa Efetiva de Imposto | -1.0% | 2.6% | -3.4% | -39.5% | -1.5% | 1.7% | -34.7% | -0.5% | -0.3% | 1.5% |
Dados por Ação (10 anos)
| Ano | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF por Ação | $-0.62 | $-0.66 | $-0.42 | $0.01 | $-0.19 | $-0.04 | $-0.52 | $-0.14 | $-0.72 | $-0.33 |
| Dividendo por Ação | $0.00 | $0.00 | $0.05 | $0.06 | $0.06 | $0.00 | $0.00 | $0.05 | $0.00 | $0.00 |
| Ações em Circulação (Básicas) | $10.9M | $13.3M | $15.7M | $17.0M | $18.0M | $21.3M | $22.7M | $23.1M | $23.6M | $23.8M |
O que olhar em empresas de Technology
- Crescimento de receita 3a (≥15%/ano) — Valida tração sustentada, não um ano pontual.
- Margem bruta (Depende do sub-setor) — SaaS ≥70%, Internet ≥55%, Semis ≥45%, Hardware ≥35%.
- FCF / Receita (≥20%) — Caixa real gerada. Muitas tech maquilham lucros não-GAAP.
- ROIC (≥15%) — Eficiência do capital reinvestido — a primeira métrica de Buffett.
- SBC / Receita (<10% saudável) — Stock-based compensation. Diluição silenciosa: >20% destrói valor.
- Dívida Líquida / EBITDA (≤2x (1,5x SaaS)) — Resistência em recessões e subidas de juros.
Rentabilidade
| Retorno sobre patrimônio | -11.17% |
| Retorno sobre capital investido | -14.19% |
| Retorno sobre ativos | -11.01% |
| Margem bruta | 15.89% |
| Margem operacional | -80.52% |
| Margem líquida | -63.80% |
Saúde financeira
| Dívida / Patrimônio | 0.01 |
| Liquidez corrente | 20.35 |
Índices Chave (10 anos)
| Ano | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/L | -2.54 | -5.48 | -12.00 | -83.19 | -25.00 | 1273.30 | -102.70 | -28.41 | 1.17 | -5.05 |
| P/VP | 8.83 | 1.86 | 1.67 | 2.70 | 4.47 | 8.06 | 2.18 | 2.56 | 0.56 | 0.65 |
| P/V | 0.62 | 0.74 | 0.72 | 1.14 | 1.76 | 5.79 | 1.45 | 4.38 | 3.24 | 4.25 |
| Margem Bruta | 42.2% | 36.8% | 42.7% | 43.8% | 38.7% | 35.7% | 36.3% | 13.8% | 1.3% | 6.1% |
| Margem Operacional | -20.0% | -7.7% | -2.4% | -0.1% | -4.0% | -1.3% | -0.3% | -31.1% | -105.0% | -96.0% |
| Margem Líquida | -24.4% | -13.5% | -6.0% | -1.4% | -5.9% | 1.6% | -0.3% | -12.6% | 281.0% | -83.8% |
Empresas relacionadas: ALOT · ATOM · CMTL · GNSS · NA · OSS · PSQH
Explorar setor: Technology · Semiconductors
Mais seções de INVE: Resumo · Avaliação · Estatísticas · Estimativas · Técnico · Propriedade · Notícias · Eventos
Descubra mais: Radar — sinais de ações subvalorizadas · Academia de Investimento — aprenda a analisar ações