XNASINGN
Market cap204mUSD
Dec 27, Last price
8.58USD
1D
-0.23%
1Q
-11.46%
Jan 2017
-87.23%
IPO
-43.74%
Name
Inogen Inc
Chart & Performance
Profile
Inogen, Inc., a medical technology company, develops, manufactures, and markets portable oxygen concentrators to patients, physicians and other clinicians, and third-party payors in the United States and internationally. Its oxygen concentrators are used to deliver supplemental long-term oxygen therapy to patients suffering from chronic respiratory conditions. The company offers Inogen One, a portable device that concentrate the air around the patient to provide a single source of supplemental oxygen; Inogen At Home stationary oxygen concentrators; Inogen Tidal Assist Ventilators, as well as related accessories. The company also rents its products directly to patients. Inogen, Inc. was incorporated in 2001 and is headquartered in Goleta, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 315,660 -16.32% | 377,241 5.37% | 358,003 16.05% | |||||||
Cost of revenue | 392,152 | 410,323 | 348,763 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (76,492) | (33,082) | 9,240 | |||||||
NOPBT Margin | 2.58% | |||||||||
Operating Taxes | 105 | 504 | 14,992 | |||||||
Tax Rate | 162.25% | |||||||||
NOPAT | (76,597) | (33,586) | (5,752) | |||||||
Net income | (102,449) 22.30% | (83,772) 1,222.79% | (6,333) 8.65% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 960 | 380 | 15,000 | |||||||
BB yield | -0.75% | -0.08% | -1.96% | |||||||
Debt | ||||||||||
Debt current | 7,306 | 3,515 | 3,393 | |||||||
Long-term debt | 40,193 | 43,043 | 49,955 | |||||||
Deferred revenue | 8,227 | 10,399 | 11,861 | |||||||
Other long-term liabilities | 13,850 | 12,123 | 15,386 | |||||||
Net debt | (80,972) | (140,456) | (177,721) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (3,234) | (37,532) | 23,633 | |||||||
CAPEX | (26,517) | (21,222) | (24,067) | |||||||
Cash from investing activities | (59,315) | (10,877) | (14,645) | |||||||
Cash from financing activities | 960 | 380 | 15,000 | |||||||
FCF | (39,965) | (64,913) | (38,388) | |||||||
Balance | ||||||||||
Cash | 128,471 | 187,014 | 245,513 | |||||||
Long term investments | (14,444) | |||||||||
Excess cash | 112,688 | 168,152 | 213,169 | |||||||
Stockholders' equity | (115,701) | (14,720) | 70,764 | |||||||
Invested Capital | 368,166 | 357,435 | 353,309 | |||||||
ROIC | ||||||||||
ROCE | 2.14% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 23,176 | 22,853 | 22,490 | |||||||
Price | 5.49 -72.15% | 19.71 -42.03% | 34.00 -23.90% | |||||||
Market cap | 127,237 -71.75% | 450,424 -41.09% | 764,661 -22.14% | |||||||
EV | 46,265 | 309,968 | 586,940 | |||||||
EBITDA | (58,340) | (9,568) | 30,868 | |||||||
EV/EBITDA | 19.01 | |||||||||
Interest | 2,837 | |||||||||
Interest/NOPBT |