
InvenTrust (IVT) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
73.8M
Gross Profit
53.7M
72.75%
Operating Income
14.5M
19.66%
Net Income
6.8M
9.21%
EPS (Diluted)
$0.09
Balance Sheet Metrics
Total Assets
2.6B
Total Liabilities
860.7M
Shareholders Equity
1.7B
Debt to Equity
0.49
Cash Flow Metrics
Operating Cash Flow
38.0M
Free Cash Flow
12.8M
Revenue & Profitability Trend
InvenTrust Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 274.0M | 258.7M | 236.7M | 212.0M | 197.8M |
Cost of Goods Sold | 79.9M | 77.6M | 73.2M | 64.1M | 58.8M |
Gross Profit | 194.1M | 181.0M | 163.5M | 147.9M | 139.1M |
Gross Margin % | 70.9% | 70.0% | 69.1% | 69.8% | 70.3% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 33.2M | 31.8M | 33.3M | 38.2M | 33.1M |
Other Operating Expenses | - | - | - | 19.8M | - |
Total Operating Expenses | 33.2M | 31.8M | 33.3M | 58.0M | 33.1M |
Operating Income | 47.0M | 35.8M | 35.2M | 2.8M | 18.2M |
Operating Margin % | 17.2% | 13.8% | 14.9% | 1.3% | 9.2% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 37.1M | 38.1M | 26.8M | 16.3M | 18.7M |
Other Non-Operating Income | 3.8M | 7.6M | 43.8M | 8.1M | -9.6M |
Pre-tax Income | 13.7M | 5.3M | 52.2M | -5.4M | -10.2M |
Income Tax | - | - | - | - | - |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 13.7M | 5.3M | 52.2M | -5.4M | -10.2M |
Net Margin % | 5.0% | 2.0% | 22.1% | -2.5% | -5.1% |
Key Metrics | |||||
EBITDA | 164.7M | 154.2M | 135.9M | 96.9M | 106.1M |
EPS (Basic) | $0.19 | $0.08 | $0.77 | $-0.08 | $-0.14 |
EPS (Diluted) | $0.19 | $0.08 | $0.77 | $-0.08 | $-0.14 |
Basic Shares Outstanding | 70394448 | 67531898 | 67406233 | 71072933 | 72040623 |
Diluted Shares Outstanding | 70394448 | 67531898 | 67406233 | 71072933 | 72040623 |
Income Statement Trend
InvenTrust Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 87.4M | 96.4M | 137.6M | 37.0M | 222.6M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 36.1M | 35.4M | 34.5M | 30.1M | 29.0M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 127.4M | 135.1M | 172.3M | 74.9M | 252.8M |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | 3.2M | 3.0M | 2.7M |
Goodwill | 137.4M | 114.5M | 101.2M | 81.0M | 95.7M |
Intangible Assets | 137.4M | 114.5M | 101.2M | 81.0M | 95.7M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 44.3M | 42.4M | 99.6M | 22.9M | 18.6M |
Total Non-Current Assets | 2.5B | 2.4B | 2.3B | 2.1B | 2.2B |
Total Assets | 2.6B | 2.5B | 2.5B | 2.2B | 2.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 46.4M | 44.6M | 42.8M | 36.2M | 28.3M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 63.9M | 59.2M | 56.6M | 50.0M | 41.9M |
Non-Current Liabilities | |||||
Long-term Debt | 740.4M | 814.6M | 754.6M | 533.1M | 555.1M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 71.6M | 59.5M | 57.9M | 57.8M | 71.4M |
Total Non-Current Liabilities | 812.0M | 874.1M | 812.5M | 590.9M | 626.6M |
Total Liabilities | 875.9M | 933.3M | 869.1M | 640.9M | 668.5M |
Equity | |||||
Common Stock | 77.0K | 68.0K | 67.0K | 67.0K | 72.0K |
Retained Earnings | -4.0B | -3.9B | -3.9B | -3.9B | -3.8B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.8B | 1.6B | 1.6B | 1.6B | 1.7B |
Key Metrics | |||||
Total Debt | 740.4M | 814.6M | 754.6M | 533.1M | 555.1M |
Working Capital | 63.4M | 75.9M | 115.7M | 24.9M | 210.8M |
Balance Sheet Composition
InvenTrust Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 13.7M | 5.3M | 52.2M | -5.4M | -10.2M |
Depreciation & Amortization | 111.1M | 110.1M | 89.4M | 82.8M | 80.7M |
Stock-Based Compensation | 9.9M | 9.0M | 6.5M | 9.1M | 4.4M |
Working Capital Changes | 2.2M | 3.5M | 2.9M | 120.0K | -8.6M |
Operating Cash Flow | 135.9M | 128.7M | 150.0M | 85.2M | 65.6M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | - | - | - | 0 | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | 0 |
Investing Cash Flow | -1.4M | 449.0K | -1.2M | -5.6M | -534.0K |
Financing Activities | |||||
Share Repurchases | - | 0 | 0 | -116.4M | 0 |
Dividends Paid | -62.8M | -57.5M | -55.3M | -55.6M | -54.2M |
Debt Issuance | 10.0M | 30.0M | 362.0M | 400.0M | 150.0M |
Debt Repayment | -98.2M | -63.7M | -190.9M | -451.3M | -169.2M |
Financing Cash Flow | 95.1M | -87.9M | 80.6M | -204.2M | -76.9M |
Free Cash Flow | 100.8M | 93.9M | 92.6M | 74.6M | 81.2M |
Net Change in Cash | 229.7M | 41.2M | 229.4M | -124.5M | -11.8M |
Cash Flow Trend
InvenTrust Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
20.21
Forward P/E
97.00
Price to Book
1.24
Price to Sales
7.87
PEG Ratio
0.00
Profitability Ratios
Profit Margin
39.01%
Operating Margin
16.91%
Return on Equity
6.67%
Return on Assets
1.25%
Financial Health
Current Ratio
3.93
Debt to Equity
41.08
Beta
-6.08
Per Share Data
EPS (TTM)
$1.44
Book Value per Share
$23.48
Revenue per Share
$3.82
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ivt | 2.3B | 20.21 | 1.24 | 6.67% | 39.01% | 41.08 |
Simon Property | 65.1B | 26.67 | 23.37 | 73.08% | 35.06% | 838.55 |
Realty Income | 54.5B | 57.84 | 1.39 | 2.36% | 16.72% | 73.35 |
Federal Realty | 8.4B | 24.38 | 2.69 | 10.61% | 27.94% | 130.64 |
Agree Realty | 8.2B | 43.95 | 1.49 | 3.45% | 28.16% | 57.39 |
Brixmor Property | 8.3B | 24.75 | 2.80 | 11.54% | 25.27% | 174.38 |
Financial data is updated regularly. All figures are in the company's reporting currency.