Inari Medical, Inc.

EDGAR

22 filing records in this dataset, filed from 2020-02-21 to 2024-10-28. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

153 million USD

2024 Q3 · USD

Exact inputs and evidence

Operating margin

-8.85%

2024 Q3 · %

Exact inputs and evidence
  • Operating Income: -13568000 USD Source
  • Revenue: 153390000 USD Source

Operating cash flow

2.71 million USD

2024 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1937000 USD Source
  • Operating Cash Flow: -775000 USD Source

Free cash flow

-176 thousand USD

2024 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1937000 USD Source
  • Operating Cash Flow: -775000 USD Source
  • Capital Expenditure: 7899000 USD Source
  • Capital Expenditure: 5011000 USD Source
Cash and cash equivalents
41.1 million USD Source
Exact value

41141000 USD

Long-term debt including current maturities
29.6 million USD Source
Exact value

29582000 USD

Shares outstanding
58.4 million shares Source
Exact value

58435576 shares

Reported share-count change

1.62% · 929 thousand shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 57506462 shares · 2023-09-30· Source
  • 58435576 shares · 2024-09-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

574 million USD

2023-10-01 – 2024-09-30

Exact inputs and evidence
  • Revenue: 493632000 USD · 2023-01-01 – 2023-12-31 Source
  • Revenue: 361538000 USD · 2023-01-01 – 2023-09-30 Source
  • Revenue: 143194000 USD · 2024-01-01 – 2024-03-31 Source
  • Revenue: 145820000 USD · 2024-04-01 – 2024-06-30 Source
  • Revenue: 153390000 USD · 2024-07-01 – 2024-09-30 Source

Net income

-78.6 million USD

2023-10-01 – 2024-09-30

Exact inputs and evidence
  • Net income: -1636000 USD · 2023-01-01 – 2023-12-31 Source
  • Net income: 3029000 USD · 2023-01-01 – 2023-09-30 Source
  • Net income: -24202000 USD · 2024-01-01 – 2024-03-31 Source
  • Net income: -31348000 USD · 2024-04-01 – 2024-06-30 Source
  • Net income: -18367000 USD · 2024-07-01 – 2024-09-30 Source

Operating cash flow

14.2 million USD

2023-10-01 – 2024-09-30

Exact inputs and evidence
  • Operating cash flow: 35927000 USD · 2023-01-01 – 2023-12-31 Source
  • Operating cash flow: 23686000 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -12288000 USD · 2024-01-01 – 2024-03-31 Source
  • Operating cash flow: -775000 USD · 2024-01-01 – 2024-06-30 Source
  • Operating cash flow: -12288000 USD · 2024-01-01 – 2024-03-31 Source
  • Operating cash flow: 1937000 USD · 2024-01-01 – 2024-09-30 Source
  • Operating cash flow: -775000 USD · 2024-01-01 – 2024-06-30 Source

Capital expenditure

8.81 million USD

2023-10-01 – 2024-09-30

Exact inputs and evidence
  • Capital expenditure: 4710000 USD · 2023-01-01 – 2023-12-31 Source
  • Capital expenditure: 3801000 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: 1250000 USD · 2024-01-01 – 2024-03-31 Source
  • Capital expenditure: 5011000 USD · 2024-01-01 – 2024-06-30 Source
  • Capital expenditure: 1250000 USD · 2024-01-01 – 2024-03-31 Source
  • Capital expenditure: 7899000 USD · 2024-01-01 – 2024-09-30 Source
  • Capital expenditure: 5011000 USD · 2024-01-01 – 2024-06-30 Source

Free cash flow

5.37 million USD

2023-10-01 – 2024-09-30

Exact inputs and evidence
  • Operating cash flow: 35927000 USD · 2023-01-01 – 2023-12-31 Source
  • Operating cash flow: 23686000 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -12288000 USD · 2024-01-01 – 2024-03-31 Source
  • Operating cash flow: -775000 USD · 2024-01-01 – 2024-06-30 Source
  • Operating cash flow: -12288000 USD · 2024-01-01 – 2024-03-31 Source
  • Operating cash flow: 1937000 USD · 2024-01-01 – 2024-09-30 Source
  • Operating cash flow: -775000 USD · 2024-01-01 – 2024-06-30 Source
  • Capital expenditure: 4710000 USD · 2023-01-01 – 2023-12-31 Source
  • Capital expenditure: 3801000 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: 1250000 USD · 2024-01-01 – 2024-03-31 Source
  • Capital expenditure: 5011000 USD · 2024-01-01 – 2024-06-30 Source
  • Capital expenditure: 1250000 USD · 2024-01-01 – 2024-03-31 Source
  • Capital expenditure: 7899000 USD · 2024-01-01 – 2024-09-30 Source
  • Capital expenditure: 5011000 USD · 2024-01-01 – 2024-06-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2024-10-28.

Financial data available through: 2023-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2023-12-31
  • Operating income: 6 of 11 periods available· newest 2023-12-31
  • Net income: 6 of 11 periods available· newest 2023-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2023-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2023-12-31
  • Total assets: 5 of 11 periods available· newest 2023-12-31
  • Total liabilities: 5 of 11 periods available· newest 2023-12-31
  • Current assets: 5 of 11 periods available· newest 2023-12-31
  • Current liabilities: 5 of 11 periods available· newest 2023-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2023-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2019-12-31
  • Shares outstanding: 5 of 11 periods available· newest 2023-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +28.7%

    Prior period

    USD 383.47 million

    –

    Current period

    USD 493.63 million

    –

    Exact inputs and evidence

    493632000 − 383471000 = 110161000 USD

    383471000 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    493632000 USD · 2023-01-01 – 2023-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +USD 27.63 million

    Prior period

    −USD 29.27 million

    –

    Current period

    −USD 1.64 million

    –

    Exact inputs and evidence

    -1636000 − -29267000 = 27631000 USD

    -29267000 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    -1636000 USD · 2023-01-01 – 2023-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +USD 49.9 million

    Prior period

    −USD 13.97 million

    –

    Current period

    USD 35.93 million

    –

    Exact inputs and evidence

    35927000 − -13972000 = 49899000 USD

    -13972000 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    35927000 USD · 2023-01-01 – 2023-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -52.7%

    Prior period

    USD 9.95 million

    –

    Current period

    USD 4.71 million

    –

    Exact inputs and evidence

    4710000 − 9951000 = -5241000 USD

    9951000 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    4710000 USD · 2023-01-01 – 2023-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2023 2023-01-01 – 2023-12-31

  • Revenue USD 493.63 million 100% of revenue
  • Cost of revenue USD 59.07 million 12% of revenue
  • Operating expenses USD 448.6 million 91% of revenue
  • Operating income −USD 14.03 million −2.8% of revenue
  • Tax, interest and other Derived −USD 12.4 million −2.5% of revenue
  • Net income −USD 1.64 million −0.3% of revenue

Cash

  • Operating cash flow USD 35.93 million 7.3% of revenue
  • Capital expenditure USD 4.71 million 1% of revenue
  • Free cash flow Derived USD 31.22 million 6.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2018 Operating loss: operating costs were 234% of revenue.
  • 2019 Net loss: net income was −2.3% of revenue.
  • 2020 9.9%87%
  • 2021 96%
  • 2022 Operating loss: operating costs were 107% of revenue.
  • 2023 Operating loss: operating costs were 103% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2018 2018-01-01 – 2018-12-316829000 15969000 Derived -9140000 1013000 Derived -10153000 -11645000 Derived
Source
2019 2019-01-01 – 2019-12-3151129000 50328000 Derived 801000 1993000 Derived -1192000 -8080000 Derived
Source
2020 2020-01-01 – 2020-12-31139670000 121251000 Derived 18419000 4630000 Derived 13789000 -3548000 Derived
Source
2021 2021-01-01 – 2021-12-31276984000 266140000 Derived 10844000 1004000 Derived 9840000 11841000 Derived
Source
2022 2022-01-01 – 2022-12-31383471000 411570000 Derived -28099000 1168000 Derived -29267000 -23923000 Derived
Source
2023 2023-01-01 – 2023-12-31493632000 507664000 Derived -14032000 -12396000 Derived -1636000 31217000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 493.6M 2023
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.533.1M399.8M266.6M133.3M0.0201820212023
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Revenue6829000
2019Revenue51129000
2020Revenue139670000
2021Revenue276984000
2022Revenue383471000
2023Revenue493632000

Revenue growth

Change in revenue from the same financial period one year earlier.

28.7% 2023
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.701%525%350%175%0%201820212023
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2018Year over yearNo prior comparable period
2019Year over year648.7%
2020Year over year173.2%
2021Year over year98.3%
2022Year over year38.4%
2023Year over year28.7%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -2.8% 2023
Net margin -0.3% 2023
Free cash flow margin 6.3% 2023
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.28%-25%-79%-132%-185%201820212023
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2018Operating margin-133.8%
2019Operating margin1.6%
2020Operating margin13.2%
2021Operating margin3.9%
2022Operating margin-7.3%
2023Operating margin-2.8%
2018Net margin-148.7%
2019Net margin-2.3%
2020Net margin9.9%
2021Net margin3.6%
2022Net margin-7.6%
2023Net margin-0.3%
2018Free cash flow margin-170.5%
2019Free cash flow margin-15.8%
2020Free cash flow margin-2.5%
2021Free cash flow margin4.3%
2022Free cash flow margin-6.2%
2023Free cash flow margin6.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 35.9M 2023
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.39.9M25.4M11.0M-3.5M-18.0M201820212023
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Operating cash flow-10892000
2019Operating cash flow-4936000
2020Operating cash flow1912000
2021Operating cash flow25486000
2022Operating cash flow-13972000
2023Operating cash flow35927000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 31.2M 2023
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.35.6M19.6M3.6M-12.3M-28.3M201820212023
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Free cash flow-11645000
2019Free cash flow-8080000
2020Free cash flow-3548000
2021Free cash flow11841000
2022Free cash flow-23923000
2023Free cash flow31217000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

31% 2023
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.72%54%36%18%0%2018-12-3120212023
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2018-12-31Liabilities / assetsNot reportedNo source recorded
2019Liabilities / assets66.3%
2020Liabilities / assets6.5%
2021Liabilities / assets23.2%
2022Liabilities / assets17.3%
2023Liabilities / assets31%

Current assets to current liabilities

Current assets divided by current liabilities.

3.09× 2023
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.16.05×12.04×8.03×4.01×0.00×2018-12-3120212023
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2018-12-31Current assets / current liabilitiesNot reportedNo source recorded
2019Current assets / current liabilities4.44×
2020Current assets / current liabilities14.86×
2021Current assets / current liabilities5.77×
2022Current assets / current liabilities7.53×
2023Current assets / current liabilities3.09×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2018 2018-01-01 – 2018-12-31
−USD 10.15 million
Exact value

Exact value: -10153000 USD

2018-01-01 – 2018-12-31: -10153000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 10.89 million
Exact value

Exact value: -10892000 USD

2018-01-01 – 2018-12-31: -10892000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 753,000
Exact value

Exact value: 753000 USD

2018-01-01 – 2018-12-31: 753000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 11.65 million
Calculation and evidence

-10892000 − 753000 USD

Exact free cash flow: -11645000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2019 2019-01-01 – 2019-12-31
−USD 1.19 million
Exact value

Exact value: -1192000 USD

2019-01-01 – 2019-12-31: -1192000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 4.94 million
Exact value

Exact value: -4936000 USD

2019-01-01 – 2019-12-31: -4936000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 3.14 million
Exact value

Exact value: 3144000 USD

2019-01-01 – 2019-12-31: 3144000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 8.08 million
Calculation and evidence

-4936000 − 3144000 USD

Exact free cash flow: -8080000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2020 2020-01-01 – 2020-12-31
USD 13.79 million
Exact value

Exact value: 13789000 USD

2020-01-01 – 2020-12-31: 13789000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.91 million
Exact value

Exact value: 1912000 USD

2020-01-01 – 2020-12-31: 1912000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 5.46 million
Exact value

Exact value: 5460000 USD

2020-01-01 – 2020-12-31: 5460000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 3.55 million
Calculation and evidence

1912000 − 5460000 USD

Exact free cash flow: -3548000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2021-01-01 – 2021-12-31
USD 9.84 million
Exact value

Exact value: 9840000 USD

2021-01-01 – 2021-12-31: 9840000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 25.49 million
Exact value

Exact value: 25486000 USD

2021-01-01 – 2021-12-31: 25486000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 13.65 million
Exact value

Exact value: 13645000 USD

2021-01-01 – 2021-12-31: 13645000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 11.84 million
Calculation and evidence

25486000 − 13645000 USD

Exact free cash flow: 11841000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2022 2022-01-01 – 2022-12-31
−USD 29.27 million
Exact value

Exact value: -29267000 USD

2022-01-01 – 2022-12-31: -29267000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 13.97 million
Exact value

Exact value: -13972000 USD

2022-01-01 – 2022-12-31: -13972000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 9.95 million
Exact value

Exact value: 9951000 USD

2022-01-01 – 2022-12-31: 9951000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 23.92 million
Calculation and evidence

-13972000 − 9951000 USD

Exact free cash flow: -23923000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2023 2023-01-01 – 2023-12-31
−USD 1.64 million
Exact value

Exact value: -1636000 USD

2023-01-01 – 2023-12-31: -1636000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 35.93 million
Exact value

Exact value: 35927000 USD

2023-01-01 – 2023-12-31: 35927000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 4.71 million
Exact value

Exact value: 4710000 USD

2023-01-01 – 2023-12-31: 4710000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 31.22 million
Calculation and evidence

35927000 − 4710000 USD

Exact free cash flow: 31217000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

22 filings · 1,712 latest values · 1,712 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001531048, 1531048, NARI, edgar:1531048

Also known as Inari Medical, Inc., Inceptus Newco1 Inc.