
Intapp (INTA) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
135.0M
Gross Profit
101.0M
74.76%
Operating Income
-4.2M
-3.12%
Net Income
-528.0K
-0.39%
EPS (Diluted)
$-0.01
Balance Sheet Metrics
Total Assets
894.2M
Total Liabilities
374.4M
Shareholders Equity
519.8M
Debt to Equity
0.72
Cash Flow Metrics
Operating Cash Flow
24.5M
Free Cash Flow
35.6M
Revenue & Profitability Trend
Intapp Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 504.1M | 430.5M | 350.9M | 272.1M | 214.6M |
Cost of Goods Sold | 131.1M | 123.7M | 111.5M | 99.1M | 74.4M |
Gross Profit | 373.0M | 306.9M | 239.4M | 173.0M | 140.3M |
Gross Margin % | 74.0% | 71.3% | 68.2% | 63.6% | 65.3% |
Operating Expenses | |||||
Research & Development | 137.8M | 113.6M | 93.9M | 74.4M | 50.9M |
Selling, General & Administrative | 262.6M | 225.4M | 213.2M | 198.0M | 112.4M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 400.3M | 339.1M | 307.1M | 272.4M | 163.2M |
Operating Income | -27.4M | -32.2M | -67.7M | -99.5M | -23.0M |
Operating Margin % | -5.4% | -7.5% | -19.3% | -36.6% | -10.7% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | 156.0K | 274.0K | 24.6M |
Other Non-Operating Income | - | 2.3M | -2.3M | -3.7M | 1.3M |
Pre-tax Income | -16.1M | -29.9M | -69.9M | -103.1M | -46.3M |
Income Tax | 2.1M | 2.1M | -495.0K | -3.4M | 472.0K |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -18.2M | -32.0M | -69.4M | -99.7M | -46.8M |
Net Margin % | -3.6% | -7.4% | -19.8% | -36.6% | -21.8% |
Key Metrics | |||||
EBITDA | -4.6M | -10.7M | -46.1M | -80.3M | -8.3M |
EPS (Basic) | $-0.23 | $-0.45 | $-1.08 | $-1.63 | $-2.23 |
EPS (Diluted) | $-0.23 | $-0.45 | $-1.08 | $-1.63 | $-2.23 |
Basic Shares Outstanding | 78710000 | 71488000 | 64295000 | 61267000 | 27950000 |
Diluted Shares Outstanding | 78710000 | 71488000 | 64295000 | 61267000 | 27950000 |
Income Statement Trend
Intapp Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 313.1M | 208.4M | 130.4M | 50.8M | 37.6M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 89.7M | 95.1M | 93.0M | 66.9M | 48.6M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 455.9M | 342.7M | 254.8M | 147.4M | 113.9M |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 693.2M | 612.2M | 601.0M | 586.6M | 576.9M |
Intangible Assets | 40.7M | 40.3M | 43.3M | 48.4M | 52.3M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 30.0M | 23.8M | 18.4M | 17.2M | 20.7M |
Total Non-Current Assets | 438.3M | 390.3M | 374.1M | 347.0M | 346.0M |
Total Assets | 894.2M | 733.0M | 628.9M | 494.4M | 459.8M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 16.5M | 13.3M | 6.0M | 4.2M | 2.2M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 12.1M | 14.3M | 10.9M | 27.8M | 22.6M |
Total Current Liabilities | 349.9M | 300.6M | 259.3M | 223.5M | 171.9M |
Non-Current Liabilities | |||||
Long-term Debt | 16.1M | 19.6M | 16.2M | 0 | 275.6M |
Deferred Tax Liabilities | 1.7M | 1.3M | 1.4M | 2.1M | 5.7M |
Other Non-Current Liabilities | 4.7M | 4.6M | 9.4M | 10.2M | 18.2M |
Total Non-Current Liabilities | 24.5M | 29.1M | 28.4M | 15.0M | 301.4M |
Total Liabilities | 374.4M | 329.8M | 287.7M | 238.5M | 473.3M |
Equity | |||||
Common Stock | 82.0K | 75.0K | 69.0K | 63.0K | 29.0K |
Retained Earnings | -505.4M | -487.2M | -455.2M | -385.7M | -286.1M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 519.8M | 403.2M | 341.2M | 255.9M | -13.4M |
Key Metrics | |||||
Total Debt | 16.1M | 19.6M | 16.2M | 0 | 275.6M |
Working Capital | 106.0M | 42.0M | -4.5M | -76.1M | -58.0M |
Balance Sheet Composition
Intapp Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -18.2M | -32.0M | -69.4M | -99.7M | -46.8M |
Depreciation & Amortization | 22.7M | 21.5M | 20.0M | 16.7M | 13.4M |
Stock-Based Compensation | 88.1M | 59.9M | 67.8M | 77.5M | 18.1M |
Working Capital Changes | 23.7M | 13.5M | 5.6M | 7.4M | -1.5M |
Operating Cash Flow | 116.1M | 59.8M | 23.0M | -5.2M | -16.2M |
Investing Activities | |||||
Capital Expenditures | -1.7M | -2.5M | -2.2M | -554.0K | -2.5M |
Acquisitions | -51.8M | -11.0M | -6.6M | -2.5M | -20.6M |
Investment Purchases | -2.0M | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -55.5M | -13.4M | -8.8M | -3.1M | -23.1M |
Financing Activities | |||||
Share Repurchases | - | - | 0 | 0 | -1.9M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | - | 0 | 0 |
Debt Repayment | - | 0 | 0 | -278.0M | -5.0M |
Financing Cash Flow | -3.7M | -3.8M | 37.9M | -4.7M | 16.7M |
Free Cash Flow | 114.5M | 58.4M | 19.8M | 9.4M | -14.7M |
Net Change in Cash | 56.8M | 42.6M | 52.1M | -13.0M | -22.5M |
Cash Flow Trend
Intapp Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-171.00
Forward P/E
41.84
Price to Book
6.20
Price to Sales
6.41
PEG Ratio
41.84
Profitability Ratios
Profit Margin
-3.61%
Operating Margin
-2.77%
Return on Equity
-3.95%
Return on Assets
-2.14%
Financial Health
Current Ratio
1.30
Debt to Equity
4.35
Beta
0.71
Per Share Data
EPS (TTM)
$-0.23
Book Value per Share
$6.35
Revenue per Share
$6.41
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
inta | 3.2B | -171.00 | 6.20 | -3.95% | -3.61% | 4.35 |
Salesforce | 236.3B | 34.94 | 3.74 | 11.20% | 16.87% | 19.26 |
Uber Technologies | 205.3B | 16.46 | 8.92 | 67.49% | 26.68% | 52.23 |
Pegasystems | 9.7B | 45.83 | 15.19 | 41.55% | 13.14% | 12.65 |
Open Text | 9.7B | 22.99 | 2.42 | 10.73% | 8.43% | 169.09 |
Altair Engineering | 9.6B | 699.06 | 11.17 | 1.81% | 2.13% | 30.23 |
Financial data is updated regularly. All figures are in the company's reporting currency.