INTRICON CORP

EDGAR

119 filing records in this dataset, filed from 1995-05-11 to 2022-05-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

33.1 million USD

2022 Q1 · USD

Exact inputs and evidence

Operating margin

-1.3%

2022 Q1 · %

Exact inputs and evidence
  • Operating Income: -429000 USD Source
  • Revenue: 33060000 USD Source

Operating cash flow

-1.66 million USD

2022 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1658000 USD Source

Free cash flow

-3.66 million USD

2022 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1658000 USD Source
  • Capital Expenditure: 2001000 USD Source
Cash and cash equivalents
5.31 million USD Source
Exact value

5311000 USD

Long-term debt including current maturities
191 thousand Unit13 Source
Exact value

191000 Unit13

Shares outstanding
9.3 million shares Source
Exact value

9295000 shares

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2022-05-09.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2021-12-31
  • Operating income: 2 of 11 periods available· newest 2021-12-31
  • Net income: 2 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2021-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2021-12-31
  • Total assets: 2 of 11 periods available· newest 2021-12-31
  • Total liabilities: 2 of 11 periods available· newest 2021-12-31
  • Current assets: 2 of 11 periods available· newest 2021-12-31
  • Current liabilities: 2 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2021-12-31
  • Long-term debt including current maturities: Multiple units; comparison withheld· newest 2017-12-31
  • Shares outstanding: 2 of 11 periods available· newest 2021-12-31

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

    +21.8%

    Prior period

    USD 102.77 million

    –

    Current period

    USD 125.21 million

    –

    Exact inputs and evidence

    125206000 − 102773000 = 22433000 USD

    102773000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    125206000 USD · 2021-01-01 – 2021-12-31

    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 2.42 million

    Prior period

    −USD 2.52 million

    –

    Current period

    −USD 106,000

    –

    Exact inputs and evidence

    -106000 − -2524000 = 2418000 USD

    -2524000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -106000 USD · 2021-01-01 – 2021-12-31

    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

    -92.2%

    Prior period

    USD 5.62 million

    –

    Current period

    USD 438,000

    –

    Exact inputs and evidence

    438000 − 5616000 = -5178000 USD

    5616000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    438000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -31%

    Prior period

    USD 3.63 million

    –

    Current period

    USD 2.5 million

    –

    Exact inputs and evidence

    2504000 − 3629000 = -1125000 USD

    3629000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    2504000 USD · 2021-01-01 – 2021-12-31

    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.

2021 2021-01-01 – 2021-12-31

  • Revenue USD 125.21 million 100% of revenue
  • Cost of revenue USD 93.82 million 75% of revenue
  • Operating expenses USD 30.9 million 25% of revenue
  • Operating income USD 487,000 0.4% of revenue
  • Tax, interest and other Derived USD 593,000 0.5% of revenue
  • Net income −USD 106,000 −0.1% of revenue

Cash

  • Operating cash flow USD 438,000 0.3% of revenue
  • Capital expenditure USD 2.5 million 2% of revenue
  • Free cash flow Derived −USD 2.07 million −1.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 Operating loss: operating costs were 103% of revenue.
  • 2021 Net loss: net income was −0.1% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-31102773000 105848000 Derived -3075000 -551000 Derived -2524000 1987000 Derived
Source
2021 2021-01-01 – 2021-12-31125206000 124719000 Derived 487000 593000 Derived -106000 -2066000 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 125.2M 2021
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.135.2M101.4M67.6M33.8M0.020202021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Revenue102773000
2021Revenue125206000

Revenue growth

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

21.8% 2021
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.23.6%17.7%11.8%5.9%0.0%20202021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year21.8%

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 0.4% 2021
Net margin -0.1% 2021
Free cash flow margin -1.7% 2021
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.2.3%0.9%-0.5%-2.0%-3.4%20202021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin-3%
2021Operating margin0.4%
2020Net margin-2.5%
2021Net margin-0.1%
2020Free cash flow margin1.9%
2021Free cash flow margin-1.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 438K 2021
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.6.1M4.5M3.0M1.5M0.020202021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Operating cash flow5616000
2021Operating cash flow438000

Free cash flow

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

USD -2.1M 2021
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.2.3M1.1M-39.5K-1.2M-2.4M20202021
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Free cash flow1987000
2021Free cash flow-2066000

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.

23.4% 2021
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.26.8%20.1%13.4%6.7%0.0%20202021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets24.8%
2021Liabilities / assets23.4%

Current assets to current liabilities

Current assets divided by current liabilities.

3.68× 2021
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.4.01×3.01×2.00×1.00×0.00×20202021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities3.71×
2021Current assets / current liabilities3.68×

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
2020 2020-01-01 – 2020-12-31
−USD 2.52 million
Exact value

Exact value: -2524000 USD

2020-01-01 – 2020-12-31: -2524000 USD Inspect Net Income Open source
Share or cite

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

USD 5.62 million
Exact value

Exact value: 5616000 USD

2020-01-01 – 2020-12-31: 5616000 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 3.63 million
Exact value

Exact value: 3629000 USD

2020-01-01 – 2020-12-31: 3629000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.99 million
Calculation and evidence

5616000 − 3629000 USD

Exact free cash flow: 1987000 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 106,000
Exact value

Exact value: -106000 USD

2021-01-01 – 2021-12-31: -106000 USD Inspect Net Income Open source
Share or cite

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

USD 438,000
Exact value

Exact value: 438000 USD

2021-01-01 – 2021-12-31: 438000 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 2.5 million
Exact value

Exact value: 2504000 USD

2021-01-01 – 2021-12-31: 2504000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.07 million
Calculation and evidence

438000 − 2504000 USD

Exact free cash flow: -2066000 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.

119 filings · 6,577 latest values · 6,577 originally reported values

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

Identifiers: 0000088790, 88790, IIN, edgar:88790

Also known as INTRICON CORP, INTRICON CORPORATION, SELAS CORP OF AMERICA