XTSEIVQ
Market cap7mUSD
Dec 20, Last price
0.13USD
1D
8.33%
1Q
-25.71%
IPO
-98.56%
Name
Invesque Inc
Chart & Performance
Profile
Invesque Inc. operates as a health care real estate investment company. Its portfolio includes investments in independent living, assisted living, memory care, skilled nursing, transitional care, and medical office properties. As of March 11, 2022, the company owned a portfolio of 88 properties, including 60 assisted living and memory care facilities, 12 skilled nursing facilities, 10 transitional care properties, and 4 medical office buildings in the United States; and 15 properties comprised 11 medical office buildings, and 4 seniors housing and care facilities in Canada. It also includes investments in owner occupied seniors housing properties, which comprise the ownership of real estate properties, as well as provides management services. The company was formerly known as Mainstreet Health Investments Inc. and changed its name to Invesque Inc. in January 2018. Invesque Inc. was incorporated in 2007 and is headquartered in Toronto, Canada.
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 | 192,829 -2.63% | 198,035 -5.90% | 210,450 -3.19% | |||||||
Cost of revenue | 135,517 | 135,020 | 138,486 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 57,312 | 63,015 | 71,964 | |||||||
NOPBT Margin | 29.72% | 31.82% | 34.20% | |||||||
Operating Taxes | (312) | (1,127) | 16,302 | |||||||
Tax Rate | 22.65% | |||||||||
NOPAT | 57,624 | 64,142 | 55,662 | |||||||
Net income | (99,240) 136.23% | (42,010) 47.21% | (28,537) -84.49% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (163) | (10,601) | ||||||||
BB yield | 0.87% | 15.22% | ||||||||
Debt | ||||||||||
Debt current | 279,845 | 444,292 | 55,349 | |||||||
Long-term debt | 308,400 | 321,165 | 838,397 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 372,780 | 61,394 | 85,299 | |||||||
Net debt | 577,500 | 688,801 | 823,937 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,031 | 11,912 | 18,680 | |||||||
CAPEX | (5,814) | (6,516) | (7,575) | |||||||
Cash from investing activities | 132,051 | 137,485 | 119,188 | |||||||
Cash from financing activities | (154,916) | (141,187) | (152,632) | |||||||
FCF | (241,012) | 106,005 | 57,016 | |||||||
Balance | ||||||||||
Cash | 10,745 | 27,579 | 19,369 | |||||||
Long term investments | 49,077 | 50,440 | ||||||||
Excess cash | 1,104 | 66,754 | 59,286 | |||||||
Stockholders' equity | 134,828 | 223,304 | 277,999 | |||||||
Invested Capital | 798,628 | 973,853 | 1,192,344 | |||||||
ROIC | 6.50% | 5.92% | 4.37% | |||||||
ROCE | 7.17% | 6.06% | 5.75% | |||||||
EV | ||||||||||
Common stock shares outstanding | 56,704 | 56,635 | 56,312 | |||||||
Price | 0.33 -73.17% | 1.23 -52.69% | 2.60 14.54% | |||||||
Market cap | 18,712 -73.14% | 69,661 -52.42% | 146,412 15.80% | |||||||
EV | 682,118 | 844,062 | 1,056,031 | |||||||
EBITDA | 72,896 | 79,531 | 94,116 | |||||||
EV/EBITDA | 9.36 | 10.61 | 11.22 | |||||||
Interest | 58,450 | 32,964 | 30,829 | |||||||
Interest/NOPBT | 101.99% | 52.31% | 42.84% |