Company logo

INPX - Inpixon

NASDAQ -> Technology -> Software—Application
Palo Alto, United States
Type: Equity

INPX price evolution
INPX
(in millions $) 30 Sep 2022 30 Jun 2022 31 Mar 2022 31 Dec 2021
Current assets
Cash $63.15 $65.75 $60.85 $52.48
Short term investments $0.15 $5.97 $15.04 $43.13
Net receivables $3.02 $3.08 $3.74 $3.54
Inventory $2.7 $1.58 $1.77 $1.98
Total current assets $72.28 $79.84 $89.86 $105.96
Long term investments $3.62 $3.08 $2.83 $4.34
Property, plant & equipment $2.63 $2.93 $2.97 $3.18
Goodwill & intangible assets $29.86 $31.77 $41.35 $42.94
Total noncurrent assets $36.32 $38 $47.36 $50.71
Total investments $3.77 $9.05 $17.87 $47.46
Total assets $108.59 $117.85 $137.22 $156.67
Current liabilities
Accounts payable $2.56 $0.9 $1.07 $2.41
Deferred revenue $3.73 $3.64 $4.13 $4.8
Short long term debt $6.69 $2.51 $3.03 $4.13
Total current liabilities $20.73 $14.65 $15.53 $27.13
Long term debt $0.85 $1.02 $0.98 $1.11
Total noncurrent liabilities $0.88 $1.05 $1.12 $1.36
Total debt $7.54 $3.53 $4.01 $5.24
Total liabilities $21.61 $15.7 $16.65 $28.49
Shareholders' equity
Retained earnings -$299.12 -$281.46 -$261.54 -$250.31
Other shareholder equity $1.5 $0.6 -$0.06 $0.04
Total shareholder equity $33.17 $53.03 $76.05 $81.8
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Dec 2018
Current assets
Cash $52.48 $18 $4.78 $1.01
Short term investments $43.13 $8
Net receivables $3.54 $1.89 $1.8 $1.28
Inventory $1.98 $1.24 $0.4 $0.57
Total current assets $105.96 $30.32 $6.76 $3.36
Long term investments $4.34 $2.5 $2.2
Property, plant & equipment $3.18 $3.52 $1.73 $0.2
Goodwill & intangible assets $42.94 $22.51 $12.01 $6.2
Total noncurrent assets $50.71 $28.69 $14.45 $8.82
Total investments $47.46 $10.5 $2.2
Total assets $156.67 $59.01 $21.22 $12.18
Current liabilities
Accounts payable $2.41 $0.91 $2.38 $1.13
Deferred revenue $4.8 $1.92 $0.91 $0.23
Short long term debt $4.13 $6.05 $8.08 $4.13
Total current liabilities $27.13 $12.12 $13.74 $7.28
Long term debt $1.11 $1.46 $0.84 $0.07
Total noncurrent liabilities $1.36 $2.21 $1.43 $0.09
Total debt $5.24 $7.5 $8.92 $4.2
Total liabilities $28.49 $14.33 $15.17 $7.38
Shareholders' equity
Retained earnings -$250.31 -$180.99 -$151.76 -$117.77
Other shareholder equity $0.04 $0.66 $0.09 $0.03
Total shareholder equity $81.8 $44.64 $6.02 $4.79
(in millions $) 30 Sep 2022 30 Jun 2022 31 Mar 2022 31 Dec 2021
Revenue
Total revenue $4.18 $4.72 $5.23 $5.14
Cost of revenue $1.25 $1.4 $1.39 $1.41
Gross Profit $2.92 $3.33 $3.85 $3.73
Operating activities
Research & development $4.64 $4.91 $4.08 $4.94
Selling, general & administrative $7.3 $9.22 $8.38 $16.92
Total operating expenses $13.31 $23.22 $13.91 $38.18
Operating income -$10.39 -$19.89 -$10.06 -$34.45
Income from continuing operations
EBIT -$17.35 -$20.06 -$11.11 -$40.47
Income tax expense -$0.02 $0.1 -$2.76
Interest expense $0.24 -$0.18 -$0 $0.01
Net income
Net income -$17.59 -$19.87 -$11.21 -$37.72
Income (for common shares) -$22.63 -$24.86 -$17.36 -$45.88
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Dec 2018
Revenue
Total revenue $15.99 $9.3 $6.3 $3.76
Cost of revenue $4.37 $2.61 $1.61 $1.08
Gross Profit $11.62 $6.68 $4.69 $2.68
Operating activities
Research & development $14.12 $6.52 $3.89 $1.23
Selling, general & administrative $49.61 $20.59 $16.7 $15.88
Total operating expenses $84.24 $30.48 $25.5 $21.08
Operating income -$72.62 -$23.79 -$20.81 -$18.4
Income from continuing operations
EBIT -$71.75 -$26.86 -$32.3 -$23.33
Income tax expense -$1.41 -$0.06 -$0.58
Interest expense -$1.18 $2.43 $2.28 $1.24
Net income
Net income -$69.16 -$29.23 -$33.99 -$24.57
Income (for common shares) -$77.32 -$29.23 -$35.24 -$44.62
(in millions $) 30 Sep 2022 30 Jun 2022 31 Mar 2022 31 Dec 2021
Net income -$17.59 -$19.87 -$11.21 -$37.72
Operating activities
Depreciation $2.07 $2.05 $1.98 $2.06
Business acquisitions & disposals $0.21
Stock-based compensation $0.69 $0.74 $1.53 $2.07
Total cash flows from operations -$7.4 -$4.22 -$15.32 -$13.11
Investing activities
Capital expenditures -$0.39 -$0.26 -$0.19 -$0.25
Investments $5.73 $9.5 $28
Total cash flows from investing -$0.31 $9.24 $27.81 -$0.8
Financing activities
Dividends paid
Sale and purchase of stock -$0
Net borrowings -$0.43 -$0.06 -$1.42 -$0.22
Total cash flows from financing $5.07 -$0.06 -$4.1 -$0.39
Effect of exchange rate $0.04 -$0.05 -$0.02 -$0
Change in cash and equivalents -$2.6 $4.9 $8.37 -$14.3
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Dec 2018
Net income -$69.16 -$29.23 -$33.99 -$24.57
Operating activities
Depreciation $7.13 $3.86 $5.15 $6.19
Business acquisitions & disposals -$15.75 -$11.18 -$4.09 -$0.36
Stock-based compensation $10.88 $1.19 $3.49 $1.49
Total cash flows from operations -$37.13 -$20.6 -$10.66 -$26.77
Investing activities
Capital expenditures -$1.36 -$1.83 -$1.02 -$0.89
Investments -$35.36 -$10.5
Total cash flows from investing -$53.51 -$23.51 -$5.11 -$1.43
Financing activities
Dividends paid
Sale and purchase of stock $77.85 $55.35 $20.73 $28.96
Net borrowings -$1.43 $4.28 $7.35 -$1.3
Total cash flows from financing $125.04 $57.26 $19.41 $29
Effect of exchange rate $0.09 -$0 $0.07 -$0.01
Change in cash and equivalents $34.48 $13.15 $3.7 $0.8
Fundamentals
Market cap $738.20K
Enterprise value -$54.87M
Shares outstanding 2.25M
Revenue $19.27M
EBITDA -$80.84M
EBIT -$89.00M
Net Income -$86.39M
Revenue Q/Q -6.13%
Revenue Y/Y 30.92%
P/E ratio -0.01
EV/Sales -2.85
EV/EBITDA 0.68
EV/EBIT 0.62
P/S ratio 0.04
P/B ratio 0.02
Book/Share 14.07
Cash/Share 28.06
EPS -$38.39
ROA -66.41%
ROE -141.60%
Debt/Equity 0.35
Net debt/EBITDA 0.51
Current ratio 3.49
Quick ratio 3.36