
Inseego (INSG) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
31.7M
Gross Profit
15.0M
47.31%
Operating Income
-40.0K
-0.13%
Net Income
-1.6M
-4.96%
EPS (Diluted)
$-0.16
Balance Sheet Metrics
Total Assets
93.0M
Total Liabilities
106.0M
Shareholders Equity
-13.0M
Cash Flow Metrics
Operating Cash Flow
1.1M
Free Cash Flow
-5.2M
Revenue & Profitability Trend
Inseego Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 191.2M | 195.7M | 245.3M | 262.4M | 313.8M |
Cost of Goods Sold | 122.4M | 143.2M | 178.4M | 186.5M | 223.0M |
Gross Profit | 68.8M | 52.5M | 66.9M | 75.9M | 90.8M |
Gross Margin % | 36.0% | 26.8% | 27.3% | 28.9% | 28.9% |
Operating Expenses | |||||
Research & Development | 20.6M | 21.5M | 38.3M | 52.7M | 45.0M |
Selling, General & Administrative | 33.2M | 42.2M | 59.0M | 66.5M | 66.4M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 53.8M | 63.7M | 97.3M | 119.2M | 111.4M |
Operating Income | 2.6M | -31.0M | -54.9M | -45.3M | -23.7M |
Operating Margin % | 1.4% | -15.9% | -22.4% | -17.3% | -7.6% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 10.9M | 9.1M | 8.6M | 6.9M | 9.9M |
Other Non-Operating Income | -5.4M | -5.2M | -4.9M | 4.5M | -76.8M |
Pre-tax Income | -13.7M | -45.3M | -68.4M | -47.7M | -110.4M |
Income Tax | 689.0K | 885.0K | -465.0K | 191.0K | 748.0K |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 4.6M | -46.2M | -68.0M | -47.9M | -111.2M |
Net Margin % | 2.4% | -23.6% | -27.7% | -18.3% | -35.4% |
Key Metrics | |||||
EBITDA | 14.3M | -8.5M | -29.6M | -19.1M | 5.2M |
EPS (Basic) | $0.10 | $-4.32 | $-6.60 | $-5.10 | $-11.90 |
EPS (Diluted) | $0.10 | $-4.32 | $-6.60 | $-5.10 | $-11.90 |
Basic Shares Outstanding | 12535756 | 11372069 | 10726933 | 10324630 | 9611154 |
Diluted Shares Outstanding | 12535756 | 11372069 | 10726933 | 10324630 | 9611154 |
Income Statement Trend
Inseego Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 39.6M | 7.5M | 7.1M | 46.5M | 40.0M |
Short-term Investments | - | - | - | 323.0K | 218.0K |
Accounts Receivable | 13.8M | 22.6M | 25.3M | 26.8M | 29.9M |
Inventory | 13.6M | 22.9M | 38.0M | 37.4M | 34.0M |
Other Current Assets | 2.4M | 1.4M | 2.4M | 2.3M | 1.4M |
Total Current Assets | 72.9M | 58.2M | 78.4M | 127.6M | 114.1M |
Non-Current Assets | |||||
Property, Plant & Equipment | 27.6M | 42.4M | 41.7M | 41.3M | 50.9M |
Goodwill | 26.6M | 71.0M | 85.2M | 87.7M | 116.5M |
Intangible Assets | 18.7M | 27.1M | 41.4M | 47.0M | 51.5M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 446.0K | 1.3M | 1.4M | 377.0K | 388.0K |
Total Non-Current Assets | 27.1M | 63.6M | 81.6M | 88.2M | 113.3M |
Total Assets | 100.0M | 121.8M | 159.9M | 215.8M | 227.4M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 18.4M | 24.8M | 29.0M | 48.6M | 52.3M |
Short-term Debt | 16.3M | 5.8M | 1.8M | 2.1M | 1.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 4.9M | 4.9M | 4.2M | 1.6M | 2.7M |
Total Current Liabilities | 63.5M | 55.9M | 57.0M | 74.8M | 75.7M |
Non-Current Liabilities | |||||
Long-term Debt | 44.5M | 165.0M | 172.2M | 157.9M | 165.1M |
Deferred Tax Liabilities | 174.0K | 680.0K | 323.0K | 852.0K | 4.5M |
Other Non-Current Liabilities | 147.0K | 2.4M | 600.0K | 7.1M | 9.9M |
Total Non-Current Liabilities | 49.4M | 168.0M | 173.1M | 165.9M | 179.6M |
Total Liabilities | 112.9M | 223.9M | 230.1M | 240.7M | 255.3M |
Equity | |||||
Common Stock | 15.0K | 12.0K | 11.0K | 105.0K | 99.0K |
Retained Earnings | -905.6M | -906.9M | -857.8M | -787.0M | -732.4M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | -12.9M | -102.1M | -70.1M | -24.9M | -27.9M |
Key Metrics | |||||
Total Debt | 60.7M | 170.7M | 173.9M | 160.0M | 166.9M |
Working Capital | 9.4M | 2.3M | 21.4M | 52.8M | 38.4M |
Balance Sheet Composition
Inseego Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 4.6M | -46.2M | -68.0M | -47.9M | -111.2M |
Depreciation & Amortization | 12.5M | 22.5M | 27.2M | 25.3M | 27.9M |
Stock-Based Compensation | 3.8M | 7.4M | 17.9M | 16.6M | 10.4M |
Working Capital Changes | 3.4M | -1.2M | -28.5M | -18.2M | 2.4M |
Operating Cash Flow | 10.9M | -12.1M | -47.3M | -20.8M | 11.3M |
Investing Activities | |||||
Capital Expenditures | -100.0K | -704.0K | -1.5M | -3.6M | -5.3M |
Acquisitions | - | - | 0 | 33.6M | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -100.0K | -704.0K | -1.5M | 30.0M | -5.3M |
Financing Activities | |||||
Share Repurchases | - | - | 0 | 0 | -2.4M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | 12.4M | 0 | 100.0M |
Debt Repayment | -58.2M | -3.9M | -631.0K | -3.2M | -51.6M |
Financing Cash Flow | -63.2M | -1.8M | 16.3M | 26.4M | 35.2M |
Free Cash Flow | 28.5M | -3.0M | -46.6M | -54.0M | -15.1M |
Net Change in Cash | -52.4M | -14.6M | -32.4M | 35.6M | 41.1M |
Cash Flow Trend
Inseego Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
132.60
Forward P/E
24.77
Price to Book
-18.98
Price to Sales
1.14
PEG Ratio
2.65
Profitability Ratios
Profit Margin
4.22%
Operating Margin
3.18%
Return on Equity
-10.13%
Return on Assets
2.45%
Financial Health
Current Ratio
1.22
Debt to Equity
-4.29
Beta
1.25
Per Share Data
EPS (TTM)
$-0.98
Book Value per Share
$-0.70
Revenue per Share
$12.34
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
insg | 199.5M | 132.60 | -18.98 | -10.13% | 4.22% | -4.29 |
Cisco Systems | 266.2B | 26.40 | 5.69 | 22.06% | 17.97% | 63.28 |
Motorola Solutions | 80.3B | 38.42 | 40.46 | 151.52% | 19.08% | 419.96 |
Bk Technologies | 238.0M | 22.28 | 34.94 | 39.51% | 15.18% | 15.73 |
Lantronix | 183.6M | - | 2.40 | -14.61% | -9.25% | 28.45 |
Ceragon Networks | 180.7M | 13.33 | 1.05 | 8.62% | 3.57% | 21.86 |
Financial data is updated regularly. All figures are in the company's reporting currency.