
Inter (INTR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
365.9M
Net Income
60.7M
16.58%
EPS (Diluted)
$0.71
Balance Sheet Metrics
Total Assets
15.5B
Total Liabilities
13.8B
Shareholders Equity
1.7B
Debt to Equity
8.03
Cash Flow Metrics
Operating Cash Flow
920.7M
Free Cash Flow
439.7M
Revenue & Profitability Trend
Inter Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.2B | 4.8B | 3.6B | 2.2B | 1.1B |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 485.5M | 2.2B | 2.2B | 1.6B | 781.5M |
Other Operating Expenses | - | - | - | 642.5M | 234.9M |
Total Operating Expenses | 485.5M | 2.2B | 2.2B | 2.2B | 1.0B |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 220.2M | 439.8M | -178.6M | -231.1M | -7.0M |
Income Tax | 42.5M | 87.6M | -164.5M | -176.0M | -37.7M |
Effective Tax Rate % | 19.3% | 19.9% | 0.0% | 0.0% | 0.0% |
Net Income | 177.7M | 352.3M | -14.1M | -55.1M | 30.7M |
Net Margin % | 15.2% | 7.4% | -0.4% | -2.5% | 2.7% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $2.08 | $0.75 | $-0.03 | $-0.01 | $0.00 |
EPS (Diluted) | $2.07 | $0.75 | $-0.03 | $-0.01 | $0.00 |
Basic Shares Outstanding | 79625817 | 2358774043 | 2294431994 | 14531630189 | 12777111856 |
Diluted Shares Outstanding | 79625817 | 2358774043 | 2294431994 | 14531630189 | 12777111856 |
Income Statement Trend
Inter Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.2B | 6.3B | 5.8B | 4.9B | 4.4B |
Short-term Investments | 3.8B | 14.2B | 9.7B | 11.1B | 5.3B |
Accounts Receivable | 38.7M | 397.7M | 205.2M | 213.8M | 1.7B |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | 20.2M | 117.9M | 144.4M | 14.4M | 44.5M |
Goodwill | 481.2M | 2.0B | 1.9B | 521.2M | 261.8M |
Intangible Assets | 189.6M | 709.6M | 605.8M | 339.8M | 187.2M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 14.0B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.7B | 7.2B | 5.5B | 4.1B | - |
Short-term Debt | 184.7K | - | - | - | 1.2M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 1.9B | 8.3B | 6.4B | 3.7B | 1.8B |
Deferred Tax Liabilities | 11.2M | 32.5M | 30.1M | 89.2M | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 12.3B | - | - | - | - |
Equity | |||||
Common Stock | 2.4K | 13.0K | 13.0K | 13.0K | 3.2B |
Retained Earnings | - | - | - | - | - |
Treasury Stock | - | - | - | 42.6M | 117.5M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.7B | 7.6B | 7.1B | 8.4B | 3.4B |
Key Metrics | |||||
Total Debt | 1.9B | 8.3B | 6.4B | 3.7B | 1.8B |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Inter Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 177.7M | 352.3M | -14.1M | -55.1M | 30.7M |
Depreciation & Amortization | 38.1M | 160.4M | 164.0M | 58.3M | 43.7M |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 1.6B | 13.7B | 7.1B | 7.9B | 6.9B |
Operating Cash Flow | 1.8B | 14.1B | 6.9B | 8.0B | 6.9B |
Investing Activities | |||||
Capital Expenditures | -15.0M | -17.9M | -27.7M | -31.6M | -10.0M |
Acquisitions | -14.9M | -62.4M | -546.0M | -93.8M | -24.9M |
Investment Purchases | -3.3B | -20.1B | -8.6B | -28.7B | -5.0B |
Investment Sales | 2.0B | 15.7B | 9.3B | 21.9B | 156.8M |
Investing Cash Flow | -1.3B | -4.4B | 200.6M | -6.9B | -4.9B |
Financing Activities | |||||
Share Repurchases | -3.5M | -16.4M | 0 | -29.3M | -153.1M |
Dividends Paid | -12.6M | -23.6M | -1.2B | -19.7M | -37.9M |
Debt Issuance | - | - | - | - | - |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | 124.8M | -38.7M | -1.2B | 5.4B | 1.1B |
Free Cash Flow | 593.5M | 7.3B | 1.8B | -196.3M | 2.8B |
Net Change in Cash | 584.9M | 9.6B | 5.9B | 6.5B | 3.1B |
Cash Flow Trend
Inter Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
16.86
Forward P/E
13.85
Price to Book
0.37
Price to Sales
0.64
PEG Ratio
0.34
Profitability Ratios
Profit Margin
21.08%
Operating Margin
27.87%
Return on Equity
13.27%
Return on Assets
1.58%
Financial Health
Debt to Equity
2.71
Beta
1.13
Per Share Data
EPS (TTM)
$0.46
Book Value per Share
$21.11
Revenue per Share
$12.09
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
intr | 3.4B | 16.86 | 0.37 | 13.27% | 21.08% | 2.71 |
U.S. Bancorp | 75.1B | 11.55 | 1.38 | 11.67% | 27.00% | 1.34 |
Deutsche Bank AG | 70.6B | 12.87 | 0.89 | 8.14% | 20.55% | 6.12 |
SouthState | 9.8B | 14.33 | 1.11 | 8.19% | 28.66% | 0.32 |
Webster Financial | 9.6B | 11.79 | 1.07 | 9.44% | 34.45% | 0.52 |
Western Alliance | 9.1B | 10.78 | 1.31 | 12.42% | 27.12% | 0.93 |
Financial data is updated regularly. All figures are in the company's reporting currency.