Acquired by ArchiMed Group in July 2022
Company logo

NTUS - Natus Medical Incorporated

NASDAQ -> Healthcare -> Medical Devices
Pleasanton, United States
Type: Equity

NTUS price evolution
NTUS
(in millions $) 31 Mar 2022 31 Dec 2021 30 Sep 2021 30 Jun 2021
Current assets
Cash $84.28 $75.59 $68.78 $62.49
Short term investments
Net receivables $103.71 $111.76 $97.37 $92.79
Inventory $72.24 $67.75 $71.55 $68.35
Total current assets $286.77 $277.29 $261.67 $245.7
Long term investments
Property, plant & equipment $29.42 $31.07 $32.78 $34.5
Goodwill & intangible assets $208.12 $214.17 $222.9 $230.54
Total noncurrent assets $281.31 $287 $299.58 $310.52
Total investments
Total assets $568.08 $564.29 $561.25 $556.22
Current liabilities
Accounts payable $34.34 $36.41 $28.32 $26.89
Deferred revenue $26.85 $25.1 $25.74 $24.46
Short long term debt $4.48 $4.96 $5.17 $5.85
Total current liabilities $112.86 $114.6 $103.8 $102.46
Long term debt $5.75 $6.57 $7.37 $8.06
Total noncurrent liabilities $24.33 $24.94 $34.93 $35.93
Total debt $10.24 $11.53 $12.54 $13.91
Total liabilities $137.19 $139.54 $138.73 $138.39
Shareholders' equity
Retained earnings $86.39 $84.49 $82.74 $77.17
Other shareholder equity -$14.81 -$13.47 -$10.68 -$7.16
Total shareholder equity $430.89 $424.75 $422.52 $417.83
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Dec 2018
Current assets
Cash $75.59 $82.08 $63.3 $56.37
Short term investments
Net receivables $111.76 $93.13 $115.89 $127.04
Inventory $67.75 $75.65 $71.37 $79.74
Total current assets $277.29 $271.7 $269.75 $285.77
Long term investments
Property, plant & equipment $31.07 $36.19 $39.75 $22.91
Goodwill & intangible assets $214.17 $244.04 $261.17 $287.1
Total noncurrent assets $287 $328.69 $352.78 $352.37
Total investments
Total assets $564.29 $600.39 $622.53 $638.14
Current liabilities
Accounts payable $36.41 $23.43 $27.25 $28.8
Deferred revenue $25.1 $21.31 $20.25 $17.07
Short long term debt $4.96 $56.78 $40.87 $35
Total current liabilities $114.6 $145.75 $142.82 $133.45
Long term debt $6.57 $14.8 $31.72 $69.47
Total noncurrent liabilities $24.94 $43.55 $63.58 $106.25
Total debt $11.53 $71.58 $72.59 $104.47
Total liabilities $139.54 $189.3 $206.4 $239.7
Shareholders' equity
Retained earnings $84.49 $71.31 $87.92 $102.26
Other shareholder equity -$13.47 -$3.04 -$16.27 -$38.03
Total shareholder equity $424.75 $411.09 $416.12 $398.44
(in millions $) 1 May 2022 31 Dec 2021 30 Sep 2021 30 Jun 2021
Revenue
Total revenue $128.66 $113.88 $115.98
Cost of revenue $55.61 $46.13 $49.58
Gross Profit $73.04 $67.75 $66.4
Operating activities
Research & development $13.75 $14.27 $14.25
Selling, general & administrative $41.73 $41.11 $42.1
Total operating expenses $68.34 $59.2 $60.39
Operating income $4.7 $8.54 $6.01
Income from continuing operations
EBIT $3.63 $7.5 $5.36
Income tax expense $1.89 $1.92 $1.9
Interest expense
Net income
Net income $1.74 $5.57 $3.46
Income (for common shares) $1.74 $5.57 $3.46
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Dec 2018
Revenue
Total revenue $473.44 $415.68 $495.18 $530.89
Cost of revenue $199.76 $199.15 $203.47 $226.88
Gross Profit $273.68 $216.53 $291.71 $304.01
Operating activities
Research & development $56.31 $61.3 $58.73 $61.48
Selling, general & administrative $168.77 $156.4 $188.76 $207.28
Total operating expenses $249.9 $236.72 $307.37 $328.58
Operating income $23.78 -$20.19 -$15.67 -$24.56
Income from continuing operations
EBIT $19.36 -$22.07 -$21.26 -$32.26
Income tax expense $6.18 -$5.45 -$5.59 -$9.32
Interest expense
Net income
Net income $13.18 -$16.61 -$15.67 -$22.93
Income (for common shares) $13.18 -$16.61 -$15.67 -$22.93
(in millions $) 31 Mar 2022 31 Dec 2021 30 Sep 2021 30 Jun 2021
Net income $1.9 $1.74 $5.57 $3.46
Operating activities
Depreciation $6.67 $6.75 $6.89 $7.19
Business acquisitions & disposals
Stock-based compensation $2.62 $5.89 $2.65 $2.51
Total cash flows from operations $8.9 $12.78 $7.12 $19.39
Investing activities
Capital expenditures -$1.06 -$0.67 $1.69 -$1.24
Investments -$0.57 -$1
Total cash flows from investing -$1.63 -$0.67 $1.69 -$2.24
Financing activities
Dividends paid
Sale and purchase of stock $4.19 $0.24 $0.61
Net borrowings -$0.45 -$0.08 -$0.11 -$37.09
Total cash flows from financing $2.52 -$2.69 -$0.12 -$36.57
Effect of exchange rate -$1.09 -$2.6 -$2.4 $1.36
Change in cash and equivalents $8.69 $6.82 $6.29 -$18.05
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Dec 2018
Net income $13.18 -$16.61 -$15.67 -$22.93
Operating activities
Depreciation $28.09 $29.47 $30.72 $33.86
Business acquisitions & disposals -$2 $0.15
Stock-based compensation $14.16 $9.57 $8.35 $17.05
Total cash flows from operations $63.99 $34.43 $60.06 $33.02
Investing activities
Capital expenditures -$0.95 -$8.61 -$5.33 -$7.88
Investments -$1 -$2
Total cash flows from investing -$1.95 -$12.61 -$5.34 -$8.39
Financing activities
Dividends paid
Sale and purchase of stock $0.85 -$9.18 $3.63 $5.82
Net borrowings -$57.41 $1.47 -$50.48 -$50
Total cash flows from financing -$60.66 -$10.88 -$48.53 -$49.51
Effect of exchange rate -$7.87 $7.84 $0.73 -$7.7
Change in cash and equivalents -$6.49 $18.79 $6.92 -$32.58
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding 34.58M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio 0.00
Book/Share 12.89
Cash/Share 2.44
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 0.33
Net debt/EBITDA N/A
Current ratio 2.54
Quick ratio 1.90