
Innovative (IIPR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
71.7M
Gross Profit
64.3M
89.71%
Operating Income
37.5M
52.27%
Net Income
31.1M
43.33%
EPS (Diluted)
$1.03
Balance Sheet Metrics
Total Assets
2.4B
Total Liabilities
430.4M
Shareholders Equity
1.9B
Debt to Equity
0.22
Cash Flow Metrics
Operating Cash Flow
50.7M
Free Cash Flow
54.2M
Revenue & Profitability Trend
Innovative Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 308.5M | 309.5M | 276.4M | 204.6M | 116.9M |
Cost of Goods Sold | 28.5M | 24.9M | 10.5M | 4.4M | 5.0M |
Gross Profit | 280.0M | 284.6M | 265.8M | 200.1M | 111.9M |
Gross Margin % | 90.8% | 92.0% | 96.2% | 97.8% | 95.8% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 37.4M | 42.8M | 38.5M | 23.0M | 14.2M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 37.4M | 42.8M | 38.5M | 23.0M | 14.2M |
Operating Income | 171.8M | 174.6M | 166.0M | 135.4M | 69.7M |
Operating Margin % | 55.7% | 56.4% | 60.1% | 66.2% | 59.7% |
Non-Operating Items | |||||
Interest Income | 11.0M | 8.4M | 3.2M | 397.0K | 3.4M |
Interest Expense | 16.3M | 16.1M | 17.0M | 16.4M | 6.5M |
Other Non-Operating Income | -3.4M | 22.0K | 3.5M | -3.7M | - |
Pre-tax Income | 161.7M | 165.6M | 154.4M | 114.0M | 65.7M |
Income Tax | - | - | - | - | - |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 161.7M | 165.6M | 154.4M | 114.0M | 65.7M |
Net Margin % | 52.4% | 53.5% | 55.9% | 55.7% | 56.2% |
Key Metrics | |||||
EBITDA | 252.2M | 248.9M | 229.0M | 172.1M | 100.2M |
EPS (Basic) | $5.58 | $5.82 | $5.57 | $4.69 | $3.28 |
EPS (Diluted) | $5.52 | $5.77 | $5.52 | $4.55 | $3.27 |
Basic Shares Outstanding | 28226402 | 27977807 | 27345047 | 23903017 | 19443602 |
Diluted Shares Outstanding | 28226402 | 27977807 | 27345047 | 23903017 | 19443602 |
Income Statement Trend
Innovative Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 146.2M | 140.2M | 87.1M | 81.1M | 126.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 169.0M | 163.7M | 106.6M | 99.3M | 126.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 1.7M | 1.1M | 980.0K |
Goodwill | 7.4M | 8.2M | 9.1M | 9.1M | 0 |
Intangible Assets | 7.4M | 8.2M | 9.1M | 9.1M | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 26.9M | 30.0M | 30.2M | 10.0M | 1.8M |
Total Non-Current Assets | 2.2B | 2.2B | 2.3B | 2.0B | 1.6B |
Total Assets | 2.4B | 2.4B | 2.4B | 2.1B | 1.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 20.8M | 21.0M | 40.0M | 54.0M | 41.1M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 132.8M | 132.2M | 149.5M | 145.6M | 105.4M |
Non-Current Liabilities | |||||
Long-term Debt | 297.9M | 300.9M | 301.5M | 326.1M | 136.7M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 11.3M | 5.1M | 1.9M | 1.2M | 1.1M |
Total Non-Current Liabilities | 309.2M | 305.9M | 303.4M | 327.3M | 137.8M |
Total Liabilities | 442.0M | 438.1M | 452.9M | 472.9M | 243.1M |
Equity | |||||
Common Stock | 28.0K | 28.0K | 28.0K | 26.0K | 24.0K |
Retained Earnings | -211.7M | -156.9M | -117.4M | -75.2M | -48.1M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.9B | 2.0B | 2.0B | 1.6B | 1.5B |
Key Metrics | |||||
Total Debt | 297.9M | 300.9M | 301.5M | 326.1M | 136.7M |
Working Capital | 36.3M | 31.5M | -43.0M | -46.3M | 20.6M |
Balance Sheet Composition
Innovative Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 161.7M | 165.6M | 154.4M | 114.0M | 65.7M |
Depreciation & Amortization | 70.8M | 67.2M | 61.3M | 41.8M | 28.0M |
Stock-Based Compensation | 17.3M | 19.6M | 17.5M | 8.6M | 3.3M |
Working Capital Changes | 3.9M | 4.9M | 5.1M | 18.1M | 14.3M |
Operating Cash Flow | 255.5M | 258.8M | 239.9M | 185.4M | 113.6M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | - | - | - | - | -200.0K |
Investment Purchases | -45.1M | -111.9M | -388.8M | -569.8M | -1.1B |
Investment Sales | 62.6M | 294.1M | 515.0M | 864.5M | 581.0M |
Investing Cash Flow | 16.7M | 178.2M | 104.3M | 278.0M | -497.3M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -213.5M | -204.1M | -185.3M | -132.3M | -76.8M |
Debt Issuance | - | 0 | 0 | 300.0M | 0 |
Debt Repayment | -4.4M | - | - | - | - |
Financing Cash Flow | -197.9M | -195.6M | 164.2M | 155.8M | 925.0M |
Free Cash Flow | 258.4M | 255.5M | 234.1M | 188.7M | 110.8M |
Net Change in Cash | 74.3M | 241.3M | 508.3M | 619.2M | 541.3M |
Cash Flow Trend
Innovative Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
11.29
Forward P/E
8.92
Price to Book
0.79
Price to Sales
5.09
PEG Ratio
-0.28
Profitability Ratios
Profit Margin
47.71%
Operating Margin
45.95%
Return on Equity
7.18%
Return on Assets
4.03%
Financial Health
Current Ratio
2.14
Debt to Equity
15.46
Beta
1.68
Per Share Data
EPS (TTM)
$4.63
Book Value per Share
$65.80
Revenue per Share
$10.22
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
iipr | 1.5B | 11.29 | 0.79 | 7.18% | 47.71% | 15.46 |
Prologis | 102.8B | 29.85 | 1.95 | 6.37% | 38.69% | 61.59 |
Public Storage | 50.4B | 31.34 | 10.04 | 18.92% | 38.06% | 110.17 |
Plymouth Industrial | 969.8M | 7.45 | 1.79 | 24.91% | 76.58% | 135.75 |
Industrial Logistics | 384.1M | -3.97 | 0.74 | -12.91% | -20.73% | 443.62 |
Extra Space Storage | 30.3B | 29.75 | 2.11 | 6.90% | 28.77% | 93.01 |
Financial data is updated regularly. All figures are in the company's reporting currency.