Intersect ENT (XENT) Financials

$28.24

$0.00 (0.00%)

As on 13-May-2022 09:30EDT

Market cap

$955 Mln

Revenue (TTM)

$104 Mln

P/E Ratio

--

P/B Ratio

56.4

Div. Yield

0 %

Annual
Quarterly

Income Statement ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Operating Revenue	104.00	106.75	80.55	109.14	108.47	96.30
Cost of Revenue	29.25	30.01	30.31	21.77	22.61	15.50
Gross Profit	74.75	76.74	50.25	87.37	85.86	80.80
Operating Expenses	152.99	150.01	117.90	132.76	110.87	98.41
Operating Profit (EBIT)	-149.14	-141.04	-67.65	-45.39	-25.01	-17.60
Other Income	-13.42	-13.85	-2.33	2.40	2.08	1.24
Profit before Tax	-169.68	-161.33	-72.74	-42.99	-22.92	-16.36
Provision for Tax	-1.27	-1.69	-0.42	--	--	--
Profit after Tax (Net Income)	-168.41	-159.64	-72.32	-42.99	-22.92	-16.36
Minority Interest	--	--	--	--	--	--
Consolidated Profit	-168.41	-159.64	-72.32	-42.99	-22.92	-16.36

Liabilities ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Shareholder's Funds	-94.03	-69.07	67.01	118.06	120.99	117.22
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	175.01	158.78	116.12	10.91	0.23	0.68
Current Liabilities	46.41	57.16	44.25	18.94	19.73	17.68
Total Liabilities	173.81	146.87	227.38	147.90	140.96	135.58

Assets ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Non-Current Assets	39.92	40.87	109.21	18.85	6.29	5.28
Current Assets	87.48	106.00	118.17	129.05	134.67	130.29
Total Assets	173.81	146.87	227.38	147.90	140.96	135.58
Total Debt*	157.57	142.06	64.35	10.89	--	--
Net Current Assets	41.06	48.84	73.92	110.12	114.94	112.61

Cashflow ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Cash From Operating Activities	--	-59.47	-35.69	-27.25	-13.84	-8.04
Cash Flow from Investing Activities	--	49.18	-22.75	18.89	-10.00	9.25
Cash from Financing Activities	--	36.59	68.74	19.55	13.47	8.77
Net Cash Inflow / Outflow	--	26.30	10.31	11.19	-10.37	9.98

Financials Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Adjusted EPS ($)	-5.08	-4.84	-2.19	-1.39	-0.76	-0.56
Cash EPS ($)	--	-4.69	-2.11	-1.26	-0.70	-0.51
Adjusted Book Value ($)	--	--	2.03	3.81	4.03	4.04
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	-1.80	-1.08	-0.88	-0.46	-0.28
Free Cash Flow per Share ($)	--	-1.86	-1.11	-1.00	-0.53	-0.36

Profitability Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
ROCE (%)	--	-156.24	-55.57	-34.40	-19.24	-14.13
ROE (%)	--	15,521.15	-78.15	-35.97	-19.24	-14.13
ROA (%)	-78.74	-85.31	-38.54	-29.77	-16.58	-12.33
EBIT Margin (%)	-156.32	-145.10	-86.88	-39.39	-21.13	-16.99
Net Margin (%)	-185.93	-171.83	-92.45	-38.55	-20.73	-16.78
Cash Profit Margin (%)	0.00	--	--	--	--	--

Growth Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Revenue Growth (%)	22.27	0.33	-0.26	0.01	0.13	0.22
EBIT Growth (%)	-127.27	-121.32	-62.77	-87.57	-40.08	35.12
Net Profit Growth (%)	-219.48	-120.74	-68.21	-87.57	-40.08	35.12
EPS Growth (%)	-123.96	-1.21	-0.58	-0.82	-0.35	0.37
Book Value Growth (%)	-274.64	--	--	--	--	--

Valuation Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Price / Earnings	--	-5.65	-10.45	-17.95	-36.88	-57.42
Price / Book Value	56.40	-13.05	11.28	6.54	6.99	8.02
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	--	-6.55	-10.90	-17.71	-35.39	-56.20
Close Price ($)	28.01	27.31	22.90	24.90	28.18	32.40
High Price ($)	28.17	28.17	31.46	35.87	42.95	34.40
Low Price ($)	15.92	15.92	5.97	14.62	25.15	11.55
Market Cap ($ Cr)	954.90	--	--	--	--	--

Solvency Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Debt to Equity	-1.52	-2.06	0.96	0.09	--	--
Short term debt to equity ratio	--	--	--	--	--	--
Current Ratio	1.88	1.85	2.67	6.82	6.82	7.37
Quick Ratio	1.50	1.53	2.40	5.92	6.24	6.89
Interest Coverage	-22.84	-24.06	-25.43	--	--	--

Operating Efficiency Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Debtors to sales (%)	12.73	16.23	18.11	17.51	18.08	17.23
Asset Turnover	0.49	0.57	0.43	0.76	0.78	0.73
Receivable days	--	54.61	76.41	64.80	60.96	58.81
Inventory Days	--	186.53	175.08	239.77	162.01	165.99
Payable days	--	90.85	60.85	86.04	77.55	78.56
Cash Conversion Cycle	--	150.28	190.64	218.53	145.42	146.24

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.