Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Mixed evidenceCoverage 4/5 core metricsFlagged areas: Earnings quality, Dilution.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- 2 filing risk checks flagged
Flagged areas: Earnings quality, Dilution.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Revenue expanded
Latest reported annual revenue changed +47.6% from the prior reported annual observation.
Why this surfaced
Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.
- Operating margin improved
Operating margin changed +1.6 percentage points from the prior annual period.
Why this surfaced
Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.
- Free cash flow was positive
Latest reported free cash flow was $36M.
Why this surfaced
Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- Earnings quality
- Dilution
Financial movement
- Cash→ flat
- Long-term debt→ flat
- Inventory→ flat
- Receivables→ flat
- Current assets→ flat
Source & freshness
- Source
- SEC EDGAR XBRL
- Fetched
- 2026-09-06
- Latest period end
- 2025-12-31
- Filings
- EDGAR ↗
Reported segment mix
figures as filed · share of the filed sum · change vs the prior period in the same filing- Dds$221M87.7%+56.5% yoy
- Agility$23.5M9.3%+9.4% yoy
- Synodex$7.32M2.9%-6.9% yoy
Members sum to the consolidated $252M for this period.
- Dds$39.4M98.8%+85.6% yoy
- Synodex$626K1.6%-67.2% yoy
- Agility-$155K-0.4%-112.9% yoy
Members sum to the consolidated $39.9M for this period.
- United States$212M84.3%+58.4% yoy
- Canada$11.7M4.6%+34.1% yoy
- United Kingdom$10.5M4.2%+4.6% yoy
- Other European Countries Principally Germany And Belgium$8.86M3.5%-9.8% yoy
- Netherlands$8.55M3.4%+6.1% yoy
Members sum to the consolidated $252M for this period.
- United States$79.2M87.9%+62.0% yoy
- Canada$3.06M3.4%+12.3% yoy
- United Kingdom$2.78M3.1%+14.6% yoy
- Other Principally Europe$2.6M2.9%+21.8% yoy
- Netherlands$2.44M2.7%+12.8% yoy
Change is against the same quarter a year earlier, as reported in the same 10-Q.
Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.
Peer percentiles
latest fiscal year ending 2025-12-31 · among 4,121 US-listed filers · 817 in Technology| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $252M | 36thof 3,301 middle third | 33rdof 778 bottom third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | 47.6% | 90thof 3,135 top third | 89thof 743 top third |
Gross margin gross profit ÷ revenue | 39.5% | 53rdof 1,603 middle third | 43rdof 555 middle third |
Operating margin operating income ÷ revenue | 15.8% | 79thof 2,819 top third | 79thof 752 top third |
Net margin net income ÷ revenue | 12.8% | 76thof 3,263 top third | 78thof 770 top third |
Free-cash-flow margin (operating cash flow − |capex|) ÷ revenue | 14.2% | 75thof 2,679 top third | 64thof 701 middle third |
Return on equity net income ÷ stockholders' equity (positive equity only) | 30.0% | 92ndof 3,577 top third | 89thof 720 top third |
Stock comp ÷ revenue stock-based compensation ÷ revenue · lower is ranked higher | 4.4% | 37thof 2,895 middle third | 49thof 729 middle third |
Days sales outstanding receivables ÷ revenue × 365 · lower is ranked higher | 67 days | 29thof 2,398 bottom third | 42ndof 712 middle third |
Cash conversion operating cash flow ÷ net income (net income > 0) | 1.4× | 48thof 2,181 middle third | 41stof 417 middle third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | -10.3% | 75thof 3,545 top third | 64thof 715 middle third |
Balance-sheet accrual ratio change in net operating assets ÷ average net operating assets · lower is ranked higher | 40.4% | 19thof 3,029 bottom third | 18thof 627 bottom third |
Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.
Earnings quality
latest fiscal year ending 2025-12-31 · accruals and cash conversion as filedPer fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.
Point-in-time ledger
first-reported vs latest filing · periods since 2020-01-01 · 18 changed periods| Line item | Period | First reported | Latest filing | Change | Filings |
|---|---|---|---|---|---|
| Diluted shares WeightedAverageNumberOfDilutedSharesOutstanding | quarter 2022-03-31 | 27,158 shares 10-Q 2022-05-13 | 27,158,000 shares 10-Q 2023-05-12 | +99900.0% | first · latest |
| Diluted shares WeightedAverageNumberOfDilutedSharesOutstanding | quarter 2022-06-30 | 27,226 shares 10-Q 2022-08-12 | 27,226,000 shares 10-Q 2023-08-11 | +99900.0% | first · latest |
| Diluted shares WeightedAverageNumberOfDilutedSharesOutstanding | fiscal year 2023-12-31 | 28,131 shares 10-K 2024-03-04 | 28,131,000 shares 10-K 2025-02-24 | +99900.0% | first · latest |
| Basic shares WeightedAverageNumberOfSharesOutstandingBasic | quarter 2022-03-31 | 27,158 shares 10-Q 2022-05-13 | 27,158,000 shares 10-Q 2023-05-12 | +99900.0% | first · latest |
| Basic shares WeightedAverageNumberOfSharesOutstandingBasic | quarter 2022-06-30 | 27,226 shares 10-Q 2022-08-12 | 27,226,000 shares 10-Q 2023-08-11 | +99900.0% | first · latest |
| Basic shares WeightedAverageNumberOfSharesOutstandingBasic | fiscal year 2023-12-31 | 28,131 shares 10-K 2024-03-04 | 28,131,000 shares 10-K 2025-02-24 | +99900.0% | first · latest |
| Intangibles IntangibleAssetsNetExcludingGoodwill | balance at 2020-12-31 | $4.66M 10-K 2021-03-15 | $10M 10-K 2022-03-24 | +115.4% | first · latest · 5 filings carry it |
| Diluted shares WeightedAverageNumberOfDilutedSharesOutstanding | quarter 2021-03-31 | 29,452,000 shares 10-Q 2021-05-06 | 29,452 shares 10-Q 2022-05-13 | -99.9% | first · latest |
| Diluted shares WeightedAverageNumberOfDilutedSharesOutstanding | quarter 2021-06-30 | 26,522,000 shares 10-Q 2021-08-05 | 26,522 shares 10-Q 2022-08-12 | -99.9% | first · latest |
| Diluted shares WeightedAverageNumberOfDilutedSharesOutstanding | fiscal year 2022-12-31 | 27,278,000 shares 10-K 2023-02-24 | 27,278 shares 10-K 2024-03-04 | -99.9% | first · latest |
| Basic shares WeightedAverageNumberOfSharesOutstandingBasic | quarter 2021-03-31 | 25,873,000 shares 10-Q 2021-05-06 | 25,873 shares 10-Q 2022-05-13 | -99.9% | first · latest |
| Basic shares WeightedAverageNumberOfSharesOutstandingBasic | quarter 2021-06-30 | 26,522,000 shares 10-Q 2021-08-05 | 26,522 shares 10-Q 2022-08-12 | -99.9% | first · latest |
| Basic shares WeightedAverageNumberOfSharesOutstandingBasic | fiscal year 2022-12-31 | 27,278,000 shares 10-K 2023-02-24 | 27,278 shares 10-K 2024-03-04 | -99.9% | first · latest |
| Operating cash flow NetCashProvidedByUsedInOperatingActivities | quarter 2020-03-31 | $703K 10-Q 2020-05-14 | $750K 10-Q 2021-05-06 | +6.7% | first · latest |
| Stockholders' equity StockholdersEquity | balance at 2020-03-31 | $25.2M 10-Q 2020-05-14 | $24.5M 10-Q 2021-11-04 | -3.1% | first · latest · 6 filings carry it |
| Stockholders' equity StockholdersEquity | balance at 2020-06-30 | $25.3M 10-Q 2020-08-06 | $24.5M 10-Q 2021-11-04 | -3.1% | first · latest · 4 filings carry it |
| Depreciation and amortization DepreciationDepletionAndAmortization | quarter 2020-03-31 | $643K 10-Q 2020-05-14 | $630K 10-Q 2021-05-06 | -2.0% | first · latest |
| Operating cash flow NetCashProvidedByUsedInOperatingActivities | quarter 2025-03-31 | $10.9M 10-Q 2025-05-09 | $10.8M 10-Q 2026-05-07 | -0.7% | first · latest |
First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.
Notes by disclosure type
debt, leases, revenue, segments, contingencies, taxes and more · the filer's own wordsCommitments and contingencies · 7,265 characters as filed
7. Commitments and contingencies Litigation - In 2008, a judgment was rendered in the Philippines against a Philippine subsidiary of the Company that is no longer active and purportedly also against Innodata Inc., in favor of certain former employees of the Philippine subsidiary. The potential payment amount aggregates to approximately $5.6 million, plus legal interest that accrued at 12% per annum from August 13, 2008 to June 30, 2013, and thereafter accrued and continues to accrue legal interest at 6% per annum. The potential payment amount as expressed in U.S. dollars varies with the Philippine peso to U.S. dollar exchange rate. In December 2017, a group of 97 of the former employees of the Philippine subsidiary indicated that they proposed to record the judgment as to themselves in New Jersey. In January 2018, in response to an action initiated by Innodata Inc., the United States District Court for the District of New Jersey (USDC) entered a preliminary injunction that enjoins these former employees from pursuing or seeking recognition or enforcement of the judgment against Innodata Inc. in the United States during the pendency of the action and until further order of the USDC. In June 2018, the USDC entered a consent order administratively closing the action subject to return of the action to the active docket upon the written request of Innodata Inc. or the former employees, with the USDC retaining jurisdiction over the matter and the preliminary injunction remaining in …
CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing
Debt · 2,125 characters as filed
16. Line of Credit On April 4, 2023, the Company entered into a Credit Agreement (the Credit Agreement) with Wells Fargo Bank, National Association, as lender, and Innodata Inc., Innodata Synodex, LLC, Innodata docGenix, LLC and Agility PR Solutions LLC as co-borrowers. On July 21, 2023, Innodata Services, LLC signed a Joinder Agreement to join the Credit Agreement as a co-borrower. On August 5, 2024, the Company entered into a second amendment to the Credit Agreement (together with the Credit Agreement, the Amended Credit Agreement). The Amended Credit Agreement provides for a secured revolving line of credit (the Revolving Credit Facility) up to an amount equal to the lesser of the borrowing base and $30.0 million (the Maximum Credit) and provides that a Borrower may request an increase to the Revolving Credit Facilitys Maximum Credit of up to, but not to exceed $50.0 million, subject to the approval of the Lender. The Revolving Credit Facilitys borrowing base is calculated on the basis of (i) 85% of eligible accounts (other than eligible foreign accounts and unbilled accounts), plus (ii) the lesser of (a) 80% of eligible accounts that are unbilled accounts and (b) 30% of all eligible accounts, plus (iii) the lesser of (a) 85% of eligible foreign accounts, (b) 20% of all eligible accounts and (c) $4.0 million, minus (iv) certain other reserves and adjustments. As of December 31, 2025, such borrowing base calculation equaled approximately $30.0 million. The Credit Agreement …
DebtDisclosureTextBlock · excerpt; the full note is in the filing
Share-based compensation · 6,175 characters as filed
11. Stock Based Compensation The Innodata Inc. 2013 Stock Plan (as amended, the 2013 Plan) expired in accordance with its terms on June 3, 2023. Pursuant to the terms of the 2013 Plan, no further awards may be granted under the 2013 Plan following its expiration. As of December 31, 2025, there were 2,639,893 shares of our common stock underlying outstanding options or rights under the 2013 Plan. Outstanding awards made under the 2013 Plan prior to the 2013 Plans expiration will remain in effect until such awards have been satisfied or terminated in accordance with the terms of the 2013 Plan and such awards. On June 9, 2023, stockholders of the Company approved amendments to the Innodata Inc. 2021 Equity Compensation Plan (as amended, the 2021 Plan). The number of shares of common stock of Innodata Inc. that may be delivered, purchased or used for reference purposes (with respect to stock appreciation rights or stock units) for awards granted under the 2021 Plan is 4,000,000 (the Share Reserve). Shares subject to an option or stock appreciation right granted under the 2021 Plan count against the Share Reserve as one share for every share granted, and shares subject to any other type of award granted under the 2021 Plan count against the Share Reserve as two shares for every share granted for awards granted prior to April 11, 2023, and one and a half shares for every share granted for awards granted on or after April 11, 2023. Any shares withheld, tendered or exchanged by a par …
DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing
Goodwill and intangibles · 4,788 characters as filed
4. Goodwill and Intangible Assets The changes in the carrying amount of goodwill for the year ended December 31, 2025 were as follows (in thousands): Amount Balance - January 1, 2025 $ 1,998 Foreign currency translation adjustment 81 Balance - December 31, 2025 $ 2,079 As of September 30, 2025, the Company performed its annual goodwill impairment analysis for the Agility segment. It involved a quantitative goodwill impairment test and estimated the fair value based on a combination of the income approach (estimates of future discounted cash flows) and the market approach (market multiples for similar companies) using unobservable inputs (Level 3). The income approach uses a discounted cash flow (DCF) method that utilizes the present value of cash flows to estimate the segments fair value. The future cash flows of the segment were projected based on the Companys estimates of future revenues, operating income, and other factors such as working capital and capital expenditures. As part of the DCF analysis, the Company projected revenue and operating profits and assumed long-term revenue growth rates in the terminal year. The market approach utilizes multiples of revenues and earnings before interest expense, taxes, depreciation, and amortization (EBITDA) to estimate the segments fair value. The market multiples used for the segment were based on a group of comparable companies market multiples applied to the Companys revenue. The Company concluded that there is no impairment of …
GoodwillAndIntangibleAssetsDisclosureTextBlock · excerpt; the full note is in the filing
Income taxes · 10,475 characters as filed
5. Income Taxes United States and foreign components of income before provision for income taxes for each of the years ended December 31, were as follows (in thousands): Year Ended December 31 2025 2024 United States $ 33,506 $ 21,692 Foreign 7,919 2,793 Totals $ 41,425 $ 24,485 The significant components of the provision for income taxes for the years ended December 31, 2025 and 2024 were as follows (in thousands): Year Ended December 31 2025 2024 Current income tax provision: Foreign $ 2,235 $ 525 Federal 2,932 126 State and local (24) 768 5,143 1,419 Deferred income tax provision: Foreign (229) (294) Federal 3,459 (4,059) State and local 871 (1,256) 4,101 (5,609) Provision for income taxes $ 9,244 $ (4,190) The Company elected to prospectively adopt the guidance in ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. The following table reconciles the U.S. federal statutory income tax rate of 21% to the Companys effective income tax rate for the year ended December 31, 2025 in accordance with the guidance in ASU No. 2023-09 (In thousands, except percentages): Year Ended December 31 2025 Amount Percentage Income before provision for income taxes $ 41,425 - U.S. Federal Statutory Tax Rate at 21% 8,699 21.0 % State and Local Income Taxes, Net of Federal Income Tax Effect Other State Tax Expense * 1,200 2.9 State True up (499) (1.2) Foreign Tax Effects India 1,048 2.5 Other (876) (2.1) Effects of Changes in Tax Laws or Rates Enacted in the Current …
IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing
Leases · 2,439 characters as filed
8. Operating Leases The Company has various lease agreements for its offices and service delivery centers. The Company has determined that the risks and benefits related to the leased properties are retained by the lessors. Accordingly, these are accounted for as operating leases. These lease agreements are for terms ranging from three to eleven years and, in most cases, provide for rental escalations ranging from 1.75% to 15%. Most of these agreements are renewable at the mutual consent of the parties to the contract. The Company recognizes an operating lease liability and right-of-use asset in compliance with current lease accounting standard ASC 842. The amount of right-of-use asset is equal to the present value of the remaining lease payments discounted using the incremental borrowing rate of each respective country. Modifications, if any are recalculated and corresponding adjustments are made to the carrying values of both the lease liability and right-of-use assets. A right-of-use asset is measured as the amount of the lease liability adjusted for the amount of deferred straight-line rent, prepaid rent and lease incentive allowances previously recognized. The table below summarizes the amounts recognized in the financial statements related to operating leases for the years presented (in thousands): Year Ended December 31 2025 2024 Rent expense for long-term operating leases $ 1,345 $ 1,257 Rent expense for short-term leases 208 178 Total rent expense $ 1,553 $ 1,435 The …
LesseeOperatingLeasesTextBlock · excerpt; the full note is in the filing
New accounting pronouncements · 2,999 characters as filed
Recently Adopted Accounting Pronouncements - On December 14, 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. The ASUs effective date is for fiscal years beginning after December 15, 2024 with early adoption permitted. The adoption of the ASU No. 2023-09 will enhance quantitative and qualitative disclosures related to rate reconciliation of significant components and income tax paid. The Company has adopted this standard and complied with the required disclosures. See Note 5, Income Taxes. Recently Issued Accounting Pronouncements Not Yet Adopted - In November 2024, the FASB issued ASU No. 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40), fourth amendment via ASU No. 2025-01: Disaggregation of Income Statement Expenses. ASU No. 2024-03 does not change or remove existing expense disclosure requirements but requires disaggregated disclosures about certain expense categories and captions, including but not limited to, purchases of inventory, employee compensation, depreciation, amortization and selling expenses. ASU No. 2024-03 will be effective for the Company beginning in fiscal year 2027, and for interim financial reporting beginning in the first quarter of fiscal year 2028. Early adoption is permitted. The Company is currently evaluating the impact this ASU will have on the Companys disclosures within the consolidated financial statements. In July 2025, th …
NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing
Pensions and post-retirement benefits · 4,381 characters as filed
9. Pension Benefits U.S. Defined Contribution Pension Plan - The Company has a defined contribution plan qualified under Section 401(k) of the Internal Revenue Code, pursuant to which substantially all of its U.S. employees are eligible to participate after completing six months of service. Participants may elect to contribute a portion of their compensation to the plan. Under the plan, the Company has the discretion to match a portion of participants contributions. For the years ended December 31, 2025 and 2024, the Company did not make any matching contributions. Most of the non-U.S. subsidiaries provide for government-mandated defined pension benefits. For certain of these subsidiaries, vested eligible employees are provided a lump sum payment upon retiring from the Company at a defined age. The lump sum amount is based on the salary and tenure as of retirement date. Other non-U.S. subsidiaries provide for a lump sum payment to vested employees on retirement, death, incapacitation or termination of employment, based upon the salary and tenure as of the date employment ceases. The liability for such defined benefit obligations is determined and provided on the basis of actuarial valuations. As of December 31, 2025, these plans were unfunded. Pension expense for our foreign subsidiaries totaled approximately $1.3 million and $1.2 million for the years ended December 31, 2025 and 2024, respectively. The following tables set out the status of the non-U.S. pension benefits and …
PensionAndOtherPostretirementBenefitsDisclosureTextBlock · excerpt; the full note is in the filing
Segment reporting · 7,011 characters as filed
13. Segment reporting and concentrations The Companys operations are classified in three reporting segments: Digital Data Solutions (DDS), Synodex and Agility. The DDS segment provides AI training and post-training data, model evaluation, alignment, and safety, AI model deployment and integration, and AI-enabled platforms. The Synodex segment provides an industry platform that transforms medical records into structured for insurance and healthcare workflows. The Agility segment provides an industry platform that provides media intelligence and public relations workflow software enhanced with AI-driven monitoring, analytics, and content capabilities. We continue to invest in these platforms to incorporate advances in AI while emphasizing reliability, transparency, and user trust. A significant portion of the Companys revenues is generated from its locations in the Philippines, India, Sri Lanka, Canada, Germany, Israel, United States and the United Kingdom. The Companys chief operating decision maker (CODM) is the senior executive committee that includes the chief executive officer, chief operating officer, and the chief financial officer (interim). The U.S. GAAP measures used by the Companys CODM to evaluate segment performance and allocate resourcessuch as employees, property, and financial or capital resources during the annual budgeting and forecasting process, are Revenues, Gross Profit and Income before provision for income taxes. Performance results are monitored, review …
SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing
Stockholders' equity · 1,375 characters as filed
10. Capital Stock Common Stock - The Company is authorized to issue 75,000,000 shares of common stock. Each share of common stock has one vote. Subject to preferences that may be applicable to any outstanding shares of preferred stock, the holders of common stock are entitled to receive ratably such dividends, if any, as may be declared by the Board of Directors. No common stock dividends have been declared to date. Preferred Stock - The Company is authorized to issue 4,998,000 shares of preferred stock. The Board of Directors is authorized to fix the terms, rights, preferences and limitations of the preferred stock and to issue the preferred stock in series that differ as to their relative terms, rights, preferences and limitations. Common Stock Reserved - As of December 31, 2025, the Company had available for future issuance 746,241 shares of common stock pursuant to the Companys stock option plans. Treasury Stock - In July 2019, the Companys Board of Directors authorized the repurchase of up to $2.0 million of its common stock in open market or private transactions. There is no expiration date associated with the program. There were no share repurchases in the years ended December 31, 2025 and 2024. As of December 31, 2025, the Company repurchased 1.5 million shares of its common stock under the July 2019 authorization with a value of $1.8 million. …
StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing
Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.
Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.