
Intapp (INTA) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income 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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 430.5M | 350.9M | 272.1M | 214.6M | 186.9M |
Cost of Goods Sold | 123.7M | 111.5M | 99.1M | 74.4M | 71.3M |
Gross Profit | 306.9M | 239.4M | 173.0M | 140.3M | 115.6M |
Gross Margin % | 71.3% | 68.2% | 63.6% | 65.3% | 61.8% |
Operating Expenses | |||||
Research & Development | 113.6M | 93.9M | 74.4M | 50.9M | 42.1M |
Selling, General & Administrative | 225.4M | 213.2M | 198.0M | 112.4M | 87.4M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 339.1M | 307.1M | 272.4M | 163.2M | 129.5M |
Operating Income | -32.2M | -67.7M | -99.5M | -23.0M | -13.9M |
Operating Margin % | -7.5% | -19.3% | -36.6% | -10.7% | -7.4% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | 156.0K | 274.0K | 24.6M | 27.9M |
Other Non-Operating Income | 2.3M | -2.3M | -3.7M | 1.3M | -3.8M |
Pre-tax Income | -29.9M | -69.9M | -103.1M | -46.3M | -45.6M |
Income Tax | 2.1M | -495.0K | -3.4M | 472.0K | 353.0K |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -32.0M | -69.4M | -99.7M | -46.8M | -45.9M |
Net Margin % | -7.4% | -19.8% | -36.6% | -21.8% | -24.6% |
Key Metrics | |||||
EBITDA | -10.7M | -46.1M | -80.3M | -8.3M | -2.0M |
EPS (Basic) | $-0.45 | $-1.08 | $-1.63 | $-2.23 | $-2.15 |
EPS (Diluted) | $-0.45 | $-1.08 | $-1.63 | $-2.23 | $-2.15 |
Basic Shares Outstanding | 71488000 | 64295000 | 61267000 | 27950000 | 27950000 |
Diluted Shares Outstanding | 71488000 | 64295000 | 61267000 | 27950000 | 27950000 |
Income Statement Trend
Intapp Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 208.4M | 130.4M | 50.8M | 37.6M | 42.1M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 95.1M | 93.0M | 66.9M | 48.6M | 23.0M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 342.7M | 254.8M | 147.4M | 113.9M | 84.4M |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 612.2M | 601.0M | 586.6M | 576.9M | 502.8M |
Intangible Assets | 40.3M | 43.3M | 48.4M | 52.3M | 46.8M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 23.8M | 18.4M | 17.2M | 20.7M | 9.6M |
Total Non-Current Assets | 390.3M | 374.1M | 347.0M | 346.0M | 292.6M |
Total Assets | 733.0M | 628.9M | 494.4M | 459.8M | 377.0M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 13.3M | 6.0M | 4.2M | 2.2M | 4.1M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 14.3M | 10.9M | 27.8M | 22.6M | 11.3M |
Total Current Liabilities | 300.6M | 259.3M | 223.5M | 171.9M | 116.8M |
Non-Current Liabilities | |||||
Long-term Debt | 19.6M | 16.2M | 0 | 275.6M | 279.5M |
Deferred Tax Liabilities | 1.3M | 1.4M | 2.1M | 5.7M | 2.6M |
Other Non-Current Liabilities | 4.6M | 9.4M | 10.2M | 18.2M | 3.8M |
Total Non-Current Liabilities | 29.1M | 28.4M | 15.0M | 301.4M | 286.7M |
Total Liabilities | 329.8M | 287.7M | 238.5M | 473.3M | 403.5M |
Equity | |||||
Common Stock | 75.0K | 69.0K | 63.0K | 29.0K | 24.0K |
Retained Earnings | -487.2M | -455.2M | -385.7M | -286.1M | -238.2M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 403.2M | 341.2M | 255.9M | -13.4M | -26.5M |
Key Metrics | |||||
Total Debt | 19.6M | 16.2M | 0 | 275.6M | 279.5M |
Working Capital | 42.0M | -4.5M | -76.1M | -58.0M | -32.4M |
Balance Sheet Composition
Intapp Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -32.0M | -69.4M | -99.7M | -46.8M | -45.9M |
Depreciation & Amortization | 21.5M | 20.0M | 16.7M | 13.4M | 12.8M |
Stock-Based Compensation | 59.9M | 67.8M | 77.5M | 18.1M | 3.3M |
Working Capital Changes | 13.5M | 5.6M | 7.4M | -1.5M | 27.3M |
Operating Cash Flow | 59.8M | 23.0M | -5.2M | -16.2M | -1.5M |
Investing Activities | |||||
Capital Expenditures | -2.5M | -2.2M | -554.0K | -2.5M | -2.6M |
Acquisitions | -11.0M | -6.6M | -2.5M | -20.6M | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -13.4M | -8.8M | -3.1M | -23.1M | -2.6M |
Financing Activities | |||||
Share Repurchases | - | 0 | 0 | -1.9M | -2.8M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | 0 | 0 | 15.0M |
Debt Repayment | 0 | 0 | -278.0M | -5.0M | -5.0M |
Financing Cash Flow | -3.8M | 37.9M | -4.7M | 16.7M | 25.5M |
Free Cash Flow | 58.4M | 19.8M | 9.4M | -14.7M | -6.5M |
Net Change in Cash | 42.6M | 52.1M | -13.0M | -22.5M | 21.4M |
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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
inta | 3.5B | -95.16 | 6.70 | -3.95% | -3.61% | 3.10 |
Salesforce | 235.0B | 38.47 | 3.88 | 10.31% | 16.08% | 19.81 |
Intuit | 184.8B | 53.96 | 9.19 | 17.84% | 19.07% | 0.35 |
Procore Technologies | 10.2B | -94.18 | 8.36 | -11.54% | -11.58% | 5.94 |
Paylocity Holding | 9.8B | 44.28 | 7.99 | 20.04% | 14.24% | 14.09 |
Appfolio | 9.7B | 48.73 | 21.24 | 49.12% | 23.54% | 8.70 |
Financial data is updated regularly. All figures are in the company's reporting currency.