TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 129.1M
Gross Profit 96.4M 74.69%
Operating Income -5.7M -4.42%
Net Income -3.0M -2.29%
EPS (Diluted) $-0.04

Balance Sheet Metrics

Total Assets 813.5M
Total Liabilities 321.2M
Shareholders Equity 492.3M
Debt to Equity 0.65

Cash Flow Metrics

Operating Cash Flow 29.8M
Free Cash Flow 33.1M

Revenue & Profitability Trend

Intapp Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i430.5M350.9M272.1M214.6M186.9M
Cost of Goods Sold i123.7M111.5M99.1M74.4M71.3M
Gross Profit i306.9M239.4M173.0M140.3M115.6M
Gross Margin % i71.3%68.2%63.6%65.3%61.8%
Operating Expenses
Research & Development i113.6M93.9M74.4M50.9M42.1M
Selling, General & Administrative i225.4M213.2M198.0M112.4M87.4M
Other Operating Expenses i-----
Total Operating Expenses i339.1M307.1M272.4M163.2M129.5M
Operating Income i-32.2M-67.7M-99.5M-23.0M-13.9M
Operating Margin % i-7.5%-19.3%-36.6%-10.7%-7.4%
Non-Operating Items
Interest Income i-----
Interest Expense i-156.0K274.0K24.6M27.9M
Other Non-Operating Income2.3M-2.3M-3.7M1.3M-3.8M
Pre-tax Income i-29.9M-69.9M-103.1M-46.3M-45.6M
Income Tax i2.1M-495.0K-3.4M472.0K353.0K
Effective Tax Rate % i0.0%0.0%0.0%0.0%0.0%
Net Income i-32.0M-69.4M-99.7M-46.8M-45.9M
Net Margin % i-7.4%-19.8%-36.6%-21.8%-24.6%
Key Metrics
EBITDA i-10.7M-46.1M-80.3M-8.3M-2.0M
EPS (Basic) i$-0.45$-1.08$-1.63$-2.23$-2.15
EPS (Diluted) i$-0.45$-1.08$-1.63$-2.23$-2.15
Basic Shares Outstanding i7148800064295000612670002795000027950000
Diluted Shares Outstanding i7148800064295000612670002795000027950000

Income Statement Trend

Intapp Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i208.4M130.4M50.8M37.6M42.1M
Short-term Investments i-----
Accounts Receivable i95.1M93.0M66.9M48.6M23.0M
Inventory i-----
Other Current Assets-----
Total Current Assets i342.7M254.8M147.4M113.9M84.4M
Non-Current Assets
Property, Plant & Equipment i00000
Goodwill i612.2M601.0M586.6M576.9M502.8M
Intangible Assets i40.3M43.3M48.4M52.3M46.8M
Long-term Investments-----
Other Non-Current Assets23.8M18.4M17.2M20.7M9.6M
Total Non-Current Assets i390.3M374.1M347.0M346.0M292.6M
Total Assets i733.0M628.9M494.4M459.8M377.0M
Liabilities
Current Liabilities
Accounts Payable i13.3M6.0M4.2M2.2M4.1M
Short-term Debt i-----
Current Portion of Long-term Debt-----
Other Current Liabilities14.3M10.9M27.8M22.6M11.3M
Total Current Liabilities i300.6M259.3M223.5M171.9M116.8M
Non-Current Liabilities
Long-term Debt i19.6M16.2M0275.6M279.5M
Deferred Tax Liabilities i1.3M1.4M2.1M5.7M2.6M
Other Non-Current Liabilities4.6M9.4M10.2M18.2M3.8M
Total Non-Current Liabilities i29.1M28.4M15.0M301.4M286.7M
Total Liabilities i329.8M287.7M238.5M473.3M403.5M
Equity
Common Stock i75.0K69.0K63.0K29.0K24.0K
Retained Earnings i-487.2M-455.2M-385.7M-286.1M-238.2M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i403.2M341.2M255.9M-13.4M-26.5M
Key Metrics
Total Debt i19.6M16.2M0275.6M279.5M
Working Capital i42.0M-4.5M-76.1M-58.0M-32.4M

Balance Sheet Composition

Intapp Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i-32.0M-69.4M-99.7M-46.8M-45.9M
Depreciation & Amortization i21.5M20.0M16.7M13.4M12.8M
Stock-Based Compensation i59.9M67.8M77.5M18.1M3.3M
Working Capital Changes i13.5M5.6M7.4M-1.5M27.3M
Operating Cash Flow i59.8M23.0M-5.2M-16.2M-1.5M
Investing Activities
Capital Expenditures i-2.5M-2.2M-554.0K-2.5M-2.6M
Acquisitions i-11.0M-6.6M-2.5M-20.6M0
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i-13.4M-8.8M-3.1M-23.1M-2.6M
Financing Activities
Share Repurchases i-00-1.9M-2.8M
Dividends Paid i-----
Debt Issuance i--0015.0M
Debt Repayment i00-278.0M-5.0M-5.0M
Financing Cash Flow i-3.8M37.9M-4.7M16.7M25.5M
Free Cash Flow i58.4M19.8M9.4M-14.7M-6.5M
Net Change in Cash i42.6M52.1M-13.0M-22.5M21.4M

Cash Flow Trend

Intapp Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) -95.16
Forward P/E 45.55
Price to Book 6.70
Price to Sales 6.98
PEG Ratio 1.71

Profitability Ratios

Profit Margin -3.61%
Operating Margin -1.40%
Return on Equity -3.95%
Return on Assets -1.87%

Financial Health

Current Ratio 1.30
Debt to Equity 3.10
Beta 0.73

Per Share Data

EPS (TTM) $-0.23
Book Value per Share $6.40
Revenue per Share $6.41

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
inta3.5B-95.166.70-3.95%-3.61%3.10
Salesforce 235.0B38.473.8810.31%16.08%19.81
Intuit 184.8B53.969.1917.84%19.07%0.35
Procore Technologies 10.2B-94.188.36-11.54%-11.58%5.94
Paylocity Holding 9.8B44.287.9920.04%14.24%14.09
Appfolio 9.7B48.7321.2449.12%23.54%8.70

Financial data is updated regularly. All figures are in the company's reporting currency.