XNAS
IMXI
Market cap269mUSD
Jul 31, Last price
8.99USD
1D
0.67%
1Q
-27.85%
IPO
-7.79%
Name
International Money Express Inc
Chart & Performance
Profile
International Money Express, Inc., through its subsidiary, operates as a money remittance services company in the United States, Latin America, Mexico, Africa, Central and South America, and the Caribbean. The company offers remittance services, which include a suite of ancillary financial processing solutions and payment services; and online payment options, pre-paid debit cards, and direct deposit payroll cards. It provides services through sending and paying agents and company-operated stores, as well as through online and Internet-enabled mobile devices. International Money Express, Inc. is headquartered in Miami, Florida.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 658,649 -0.01% | 658,735 20.47% | 546,805 19.08% | |||||||
Cost of revenue | 116,141 | 555,334 | 488,821 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 542,508 | 103,401 | 57,984 | |||||||
NOPBT Margin | 82.37% | 15.70% | 10.60% | |||||||
Operating Taxes | 24,450 | 25,549 | 19,948 | |||||||
Tax Rate | 4.51% | 24.71% | 34.40% | |||||||
NOPAT | 518,058 | 77,852 | 38,036 | |||||||
Net income | 58,821 -1.17% | 59,515 3.81% | 57,331 22.39% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (75,132) | (66,264) | (52,074) | |||||||
BB yield | 10.98% | 8.23% | 5.53% | |||||||
Debt | ||||||||||
Debt current | 6,468 | 12,118 | 4,975 | |||||||
Long-term debt | 200,255 | 231,368 | 196,779 | |||||||
Deferred revenue | (173,507) | |||||||||
Other long-term liabilities | 173,507 | |||||||||
Net debt | 76,220 | 4,283 | 50,869 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 53,085 | 143,525 | 15,174 | |||||||
CAPEX | (12,803) | (12,173) | ||||||||
Cash from investing activities | (43,946) | (18,280) | (12,529) | |||||||
Cash from financing activities | (114,204) | (37,120) | 14,058 | |||||||
FCF | 502,845 | 99,307 | (7,276) | |||||||
Balance | ||||||||||
Cash | 130,503 | 239,203 | 149,493 | |||||||
Long term investments | 1,392 | |||||||||
Excess cash | 97,571 | 206,266 | 123,545 | |||||||
Stockholders' equity | 256,028 | 198,915 | 138,996 | |||||||
Invested Capital | 219,026 | 165,983 | 203,514 | |||||||
ROIC | 269.11% | 42.14% | 22.18% | |||||||
ROCE | 171.22% | 28.29% | 17.52% | |||||||
EV | ||||||||||
Common stock shares outstanding | 32,850 | 36,430 | 38,625 | |||||||
Price | 20.83 -5.70% | 22.09 -9.36% | 24.37 52.69% | |||||||
Market cap | 684,276 -14.97% | 804,732 -14.51% | 941,301 50.83% | |||||||
EV | 760,496 | 809,015 | 992,170 | |||||||
EBITDA | 556,153 | 116,267 | 67,454 | |||||||
EV/EBITDA | 1.37 | 6.96 | 14.71 | |||||||
Interest | 11,745 | 10,426 | 5,629 | |||||||
Interest/NOPBT | 2.16% | 10.08% | 9.71% |