Annual Income Statements for INTERNATIONAL MONEY EXPRESS
This table shows INTERNATIONAL MONEY EXPRESS's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for INTERNATIONAL MONEY EXPRESS
This table shows INTERNATIONAL MONEY EXPRESS's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
17 |
13 |
12 |
15 |
15 |
17 |
12 |
14 |
17 |
15 |
Consolidated Net Income / (Loss) |
|
17 |
13 |
12 |
15 |
15 |
17 |
12 |
14 |
17 |
15 |
Net Income / (Loss) Continuing Operations |
|
17 |
13 |
12 |
15 |
15 |
17 |
12 |
14 |
17 |
15 |
Total Pre-Tax Income |
|
19 |
20 |
17 |
22 |
21 |
25 |
17 |
20 |
25 |
22 |
Total Revenue |
|
-1.47 |
299 |
-2.19 |
-2.65 |
172 |
-178 |
148 |
-3.10 |
-3.20 |
-153 |
Net Interest Income / (Expense) |
|
-1.47 |
3.53 |
-2.19 |
-2.65 |
0.00 |
-5.58 |
-2.70 |
-3.10 |
-3.20 |
-2.75 |
Total Interest Expense |
|
1.47 |
-3.53 |
2.19 |
2.65 |
0.00 |
5.58 |
2.70 |
3.10 |
3.20 |
2.75 |
Long-Term Debt Interest Expense |
|
1.47 |
- |
2.19 |
2.65 |
- |
- |
2.70 |
3.10 |
3.20 |
2.75 |
Total Non-Interest Income |
|
0.00 |
295 |
0.00 |
0.00 |
172 |
-172 |
150 |
0.00 |
0.00 |
-150 |
Total Non-Interest Expense |
|
-21 |
279 |
-19 |
-25 |
151 |
-203 |
131 |
-23 |
-28 |
-175 |
Salaries and Employee Benefits |
|
14 |
15 |
16 |
18 |
18 |
19 |
18 |
17 |
17 |
16 |
Other Operating Expenses |
|
104 |
112 |
107 |
124 |
126 |
122 |
109 |
126 |
123 |
118 |
Depreciation Expense |
|
2.28 |
2.76 |
2.90 |
3.14 |
3.47 |
3.36 |
3.23 |
3.37 |
3.38 |
3.66 |
Income Tax Expense |
|
2.65 |
6.68 |
4.89 |
6.67 |
6.62 |
7.38 |
4.78 |
5.78 |
7.33 |
6.57 |
Basic Earnings per Share |
|
$0.44 |
$0.36 |
$0.32 |
$0.43 |
$0.42 |
$0.50 |
$0.36 |
$0.43 |
$0.53 |
$0.49 |
Weighted Average Basic Shares Outstanding |
|
37.39M |
37.73M |
36.48M |
36.00M |
35.32M |
35.60M |
33.68M |
32.70M |
32.37M |
32.43M |
Diluted Earnings per Share |
|
$0.43 |
$0.34 |
$0.31 |
$0.42 |
$0.41 |
$0.49 |
$0.35 |
$0.42 |
$0.53 |
$0.49 |
Weighted Average Diluted Shares Outstanding |
|
38.43M |
38.63M |
37.36M |
36.87M |
36.08M |
36.43M |
34.19M |
33.09M |
32.73M |
32.85M |
Weighted Average Basic & Diluted Shares Outstanding |
|
37.06M |
36.44M |
36.42M |
35.42M |
34.87M |
33.73M |
32.64M |
32.61M |
31.10M |
30.65M |
Annual Cash Flow Statements for INTERNATIONAL MONEY EXPRESS
This table details how cash moves in and out of INTERNATIONAL MONEY EXPRESS's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
17 |
90 |
-109 |
Net Cash From Operating Activities |
15 |
144 |
53 |
Net Cash From Continuing Operating Activities |
15 |
144 |
53 |
Net Income / (Loss) Continuing Operations |
57 |
60 |
59 |
Consolidated Net Income / (Loss) |
57 |
60 |
59 |
Provision For Loan Losses |
2.57 |
5.00 |
6.41 |
Depreciation Expense |
9.47 |
13 |
14 |
Amortization Expense |
1.00 |
1.13 |
1.42 |
Non-Cash Adjustments to Reconcile Net Income |
11 |
14 |
15 |
Changes in Operating Assets and Liabilities, net |
-66 |
51 |
-42 |
Net Cash From Investing Activities |
-13 |
-18 |
-44 |
Net Cash From Continuing Investing Activities |
-13 |
-18 |
-44 |
Purchase of Property, Leasehold Improvements and Equipment |
-12 |
-13 |
-30 |
Acquisitions |
0.00 |
0.00 |
-12 |
Purchase of Investment Securities |
-0.13 |
-5.48 |
-1.25 |
Other Investing Activities, net |
-0.23 |
0.00 |
-0.70 |
Net Cash From Financing Activities |
14 |
-37 |
-114 |
Net Cash From Continuing Financing Activities |
14 |
-37 |
-114 |
Issuance of Debt |
76 |
38 |
3,019 |
Repayment of Debt |
-4.43 |
-6.22 |
-3,055 |
Repurchase of Common Equity |
-54 |
-66 |
-75 |
Other Financing Activities, Net |
-3.78 |
-2.64 |
-3.14 |
Effect of Exchange Rate Changes |
0.32 |
1.59 |
-3.64 |
Cash Interest Paid |
4.63 |
9.18 |
10 |
Cash Income Taxes Paid |
24 |
22 |
25 |
Quarterly Cash Flow Statements for INTERNATIONAL MONEY EXPRESS
This table details how cash moves in and out of INTERNATIONAL MONEY EXPRESS's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
-9.55 |
44 |
-64 |
62 |
75 |
17 |
-20 |
14 |
-77 |
-26 |
Net Cash From Operating Activities |
|
-14 |
25 |
1.16 |
-1.15 |
82 |
61 |
48 |
-20 |
29 |
-4.88 |
Net Cash From Continuing Operating Activities |
|
-14 |
25 |
1.16 |
-1.15 |
82 |
61 |
48 |
-20 |
29 |
-4.88 |
Net Income / (Loss) Continuing Operations |
|
17 |
13 |
12 |
15 |
15 |
17 |
12 |
14 |
17 |
15 |
Consolidated Net Income / (Loss) |
|
17 |
13 |
12 |
15 |
15 |
17 |
12 |
14 |
17 |
15 |
Provision For Loan Losses |
|
0.52 |
0.55 |
0.79 |
1.16 |
1.83 |
1.23 |
1.60 |
1.78 |
1.67 |
1.38 |
Depreciation Expense |
|
2.28 |
2.76 |
2.90 |
3.14 |
3.47 |
3.36 |
3.23 |
3.37 |
3.38 |
3.66 |
Amortization Expense |
|
0.25 |
0.25 |
0.25 |
0.28 |
0.30 |
0.30 |
0.30 |
0.30 |
0.29 |
0.53 |
Non-Cash Adjustments to Reconcile Net Income |
|
2.41 |
4.06 |
3.54 |
-15 |
24 |
1.78 |
3.85 |
3.90 |
4.85 |
2.62 |
Changes in Operating Assets and Liabilities, net |
|
-36 |
4.34 |
-18 |
-6.47 |
38 |
37 |
27 |
-43 |
1.82 |
-28 |
Net Cash From Investing Activities |
|
-2.51 |
-3.15 |
-2.12 |
-7.91 |
-3.16 |
-5.09 |
-13 |
-6.67 |
-7.71 |
-16 |
Net Cash From Continuing Investing Activities |
|
-2.51 |
-3.15 |
-2.12 |
-7.91 |
-3.16 |
-5.09 |
-13 |
-6.67 |
-7.71 |
-16 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-2.51 |
-3.02 |
-2.12 |
-2.43 |
-3.16 |
-5.09 |
-13 |
-6.67 |
-5.91 |
-3.94 |
Other Investing Activities, net |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.15 |
Net Cash From Financing Activities |
|
7.62 |
22 |
-64 |
70 |
-3.72 |
-40 |
-55 |
41 |
-97 |
-2.97 |
Net Cash From Continuing Financing Activities |
|
7.62 |
22 |
-64 |
70 |
-3.72 |
-40 |
-55 |
41 |
-97 |
-2.97 |
Issuance of Debt |
|
43 |
33 |
-55 |
95 |
8.00 |
-10 |
-29 |
55 |
910 |
2,083 |
Repayment of Debt |
|
-1.09 |
-1.14 |
-1.09 |
-1.80 |
-1.64 |
-1.69 |
-1.64 |
-1.64 |
-988 |
-2,064 |
Repurchase of Common Equity |
|
-30 |
-10 |
-7.58 |
-23 |
-10 |
-26 |
-23 |
-11 |
-20 |
-20 |
Other Financing Activities, Net |
|
-4.18 |
0.19 |
-0.11 |
0.06 |
0.03 |
-2.61 |
-1.50 |
-0.66 |
0.20 |
-1.18 |
Effect of Exchange Rate Changes |
|
-0.25 |
0.52 |
0.71 |
0.64 |
-0.48 |
0.71 |
-0.10 |
-0.34 |
-1.02 |
-2.17 |
Cash Interest Paid |
|
1.31 |
1.85 |
2.00 |
2.28 |
2.45 |
2.44 |
2.41 |
2.78 |
2.76 |
2.49 |
Cash Income Taxes Paid |
|
11 |
4.57 |
0.15 |
13 |
5.72 |
2.52 |
4.12 |
14 |
5.78 |
0.29 |
Annual Balance Sheets for INTERNATIONAL MONEY EXPRESS
This table presents INTERNATIONAL MONEY EXPRESS's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Total Assets |
512 |
577 |
462 |
Cash and Due from Banks |
149 |
239 |
131 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
28 |
32 |
50 |
Goodwill |
50 |
54 |
55 |
Intangible Assets |
20 |
18 |
27 |
Other Assets |
265 |
234 |
199 |
Total Liabilities & Shareholders' Equity |
512 |
577 |
462 |
Total Liabilities |
362 |
428 |
327 |
Short-Term Debt |
143 |
169 |
105 |
Other Short-Term Payables |
42 |
55 |
47 |
Long-Term Debt |
150 |
181 |
157 |
Other Long-Term Liabilities |
27 |
23 |
19 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
150 |
149 |
135 |
Total Preferred & Common Equity |
150 |
149 |
135 |
Preferred Stock |
- |
0.00 |
0.00 |
Total Common Equity |
150 |
149 |
135 |
Common Stock |
70 |
76 |
80 |
Retained Earnings |
139 |
199 |
257 |
Treasury Stock |
-59 |
-126 |
-201 |
Accumulated Other Comprehensive Income / (Loss) |
-0.14 |
0.26 |
-1.45 |
Quarterly Balance Sheets for INTERNATIONAL MONEY EXPRESS
This table presents INTERNATIONAL MONEY EXPRESS's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
399 |
431 |
540 |
620 |
549 |
612 |
481 |
Cash and Due from Banks |
|
105 |
85 |
147 |
222 |
219 |
233 |
157 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
23 |
28 |
29 |
29 |
43 |
46 |
49 |
Goodwill |
|
36 |
49 |
53 |
54 |
54 |
54 |
55 |
Intangible Assets |
|
13 |
19 |
21 |
19 |
17 |
16 |
16 |
Other Assets |
|
222 |
250 |
290 |
295 |
216 |
263 |
204 |
Total Liabilities & Shareholders' Equity |
|
399 |
431 |
540 |
620 |
549 |
612 |
481 |
Total Liabilities |
|
254 |
275 |
389 |
462 |
410 |
470 |
339 |
Short-Term Debt |
|
101 |
119 |
134 |
200 |
185 |
199 |
135 |
Other Short-Term Payables |
|
32 |
38 |
42 |
44 |
53 |
48 |
46 |
Long-Term Debt |
|
119 |
94 |
187 |
193 |
151 |
203 |
138 |
Other Long-Term Liabilities |
|
1.58 |
25 |
26 |
25 |
21 |
21 |
20 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
145 |
156 |
151 |
158 |
138 |
142 |
142 |
Total Preferred & Common Equity |
|
145 |
156 |
151 |
158 |
138 |
142 |
142 |
Total Common Equity |
|
145 |
156 |
151 |
158 |
138 |
142 |
142 |
Common Stock |
|
68 |
72 |
74 |
76 |
76 |
78 |
81 |
Retained Earnings |
|
126 |
151 |
166 |
181 |
211 |
225 |
242 |
Treasury Stock |
|
-49 |
-67 |
-90 |
-100 |
-149 |
-160 |
-181 |
Accumulated Other Comprehensive Income / (Loss) |
|
-0.22 |
0.04 |
0.22 |
0.00 |
0.12 |
-0.26 |
-0.32 |
Annual Metrics And Ratios for INTERNATIONAL MONEY EXPRESS
This table displays calculated financial ratios and metrics derived from INTERNATIONAL MONEY EXPRESS's official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
20.26% |
-101.91% |
-12.65% |
EBITDA Growth |
19.09% |
12.89% |
-0.73% |
EBIT Growth |
22.05% |
10.07% |
-2.11% |
NOPAT Growth |
22.39% |
3.81% |
-1.17% |
Net Income Growth |
22.39% |
3.81% |
-1.17% |
EPS Growth |
23.33% |
10.14% |
9.82% |
Operating Cash Flow Growth |
-80.57% |
845.86% |
-63.01% |
Free Cash Flow Firm Growth |
-263.58% |
104.66% |
4,212.12% |
Invested Capital Growth |
45.10% |
12.59% |
-20.59% |
Revenue Q/Q Growth |
46.10% |
-102.26% |
-101.89% |
EBITDA Q/Q Growth |
2.39% |
6.20% |
-2.37% |
EBIT Q/Q Growth |
2.31% |
6.42% |
-3.39% |
NOPAT Q/Q Growth |
-0.11% |
8.05% |
-3.47% |
Net Income Q/Q Growth |
-0.11% |
8.05% |
-3.47% |
EPS Q/Q Growth |
0.00% |
10.14% |
0.00% |
Operating Cash Flow Q/Q Growth |
101.11% |
33.56% |
-55.41% |
Free Cash Flow Firm Q/Q Growth |
-344.68% |
102.87% |
-17.61% |
Invested Capital Q/Q Growth |
21.35% |
-9.39% |
-4.65% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
16.05% |
0.00% |
0.00% |
EBIT Margin |
14.13% |
0.00% |
0.00% |
Profit (Net Income) Margin |
10.48% |
0.00% |
0.00% |
Tax Burden Percent |
74.19% |
69.97% |
70.64% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
25.81% |
30.04% |
29.36% |
Return on Invested Capital (ROIC) |
15.32% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
15.32% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
23.82% |
0.00% |
0.00% |
Return on Equity (ROE) |
39.14% |
39.82% |
41.43% |
Cash Return on Invested Capital (CROIC) |
-21.48% |
0.80% |
36.10% |
Operating Return on Assets (OROA) |
18.13% |
0.00% |
0.00% |
Return on Assets (ROA) |
13.45% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
39.14% |
39.82% |
41.43% |
Return on Equity Simple (ROE_SIMPLE) |
38.24% |
39.93% |
43.60% |
Net Operating Profit after Tax (NOPAT) |
57 |
60 |
59 |
NOPAT Margin |
10.48% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
9.55% |
0.00% |
0.00% |
Operating Expenses to Revenue |
85.87% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
77 |
85 |
83 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
88 |
99 |
98 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
6.03 |
5.17 |
4.80 |
Price to Tangible Book Value (P/TBV) |
11.25 |
10.01 |
12.25 |
Price to Revenue (P/Rev) |
1.65 |
0.00 |
0.00 |
Price to Earnings (P/E) |
15.75 |
12.94 |
11.01 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
6.35% |
7.73% |
9.08% |
Enterprise Value to Invested Capital (EV/IC) |
2.36 |
1.77 |
1.97 |
Enterprise Value to Revenue (EV/Rev) |
1.91 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
11.93 |
8.89 |
7.92 |
Enterprise Value to EBIT (EV/EBIT) |
13.55 |
10.35 |
9.35 |
Enterprise Value to NOPAT (EV/NOPAT) |
18.26 |
14.80 |
13.23 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
68.99 |
6.14 |
14.66 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
235.13 |
4.82 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
1.96 |
2.35 |
1.94 |
Long-Term Debt to Equity |
1.00 |
1.22 |
1.16 |
Financial Leverage |
1.55 |
2.15 |
2.15 |
Leverage Ratio |
2.91 |
3.64 |
3.66 |
Compound Leverage Factor |
2.91 |
3.64 |
3.66 |
Debt to Total Capital |
66.17% |
70.12% |
65.94% |
Short-Term Debt to Total Capital |
32.26% |
33.82% |
26.40% |
Long-Term Debt to Total Capital |
33.91% |
36.30% |
39.54% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
33.83% |
29.88% |
34.06% |
Debt to EBITDA |
3.34 |
3.53 |
2.66 |
Net Debt to EBITDA |
1.64 |
1.12 |
1.33 |
Long-Term Debt to EBITDA |
1.71 |
1.83 |
1.59 |
Debt to NOPAT |
5.11 |
5.88 |
4.44 |
Net Debt to NOPAT |
2.51 |
1.86 |
2.22 |
Long-Term Debt to NOPAT |
2.62 |
3.04 |
2.66 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-80 |
3.75 |
162 |
Operating Cash Flow to CapEx |
124.65% |
1,121.03% |
176.97% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.36 |
13.75 |
Operating Cash Flow to Interest Expense |
0.00 |
13.77 |
4.52 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
12.54 |
1.97 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
1.28 |
0.00 |
0.00 |
Fixed Asset Turnover |
23.74 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
443 |
499 |
396 |
Invested Capital Turnover |
1.46 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
138 |
56 |
-103 |
Enterprise Value (EV) |
1,047 |
881 |
778 |
Market Capitalization |
903 |
770 |
648 |
Book Value per Share |
$4.04 |
$4.27 |
$4.34 |
Tangible Book Value per Share |
$2.17 |
$2.21 |
$1.70 |
Total Capital |
443 |
499 |
396 |
Total Debt |
293 |
350 |
261 |
Total Long-Term Debt |
150 |
181 |
157 |
Net Debt |
144 |
111 |
131 |
Capital Expenditures (CapEx) |
12 |
13 |
30 |
Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
293 |
350 |
261 |
Total Depreciation and Amortization (D&A) |
10 |
14 |
15 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$1.52 |
$1.67 |
$1.81 |
Adjusted Weighted Average Basic Shares Outstanding |
37.73M |
35.60M |
32.43M |
Adjusted Diluted Earnings per Share |
$1.48 |
$1.63 |
$1.79 |
Adjusted Weighted Average Diluted Shares Outstanding |
38.63M |
36.43M |
32.85M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
36.44M |
33.73M |
30.65M |
Normalized Net Operating Profit after Tax (NOPAT) |
64 |
-400 |
-403 |
Normalized NOPAT Margin |
11.66% |
0.00% |
0.00% |
Pre Tax Income Margin |
14.13% |
0.00% |
0.00% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
8.16 |
7.09 |
NOPAT to Interest Expense |
0.00 |
5.71 |
5.01 |
EBIT Less CapEx to Interest Expense |
0.00 |
6.93 |
4.54 |
NOPAT Less CapEx to Interest Expense |
0.00 |
4.48 |
2.45 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
93.73% |
111.34% |
127.73% |
Quarterly Metrics And Ratios for INTERNATIONAL MONEY EXPRESS
This table displays calculated financial ratios and metrics derived from INTERNATIONAL MONEY EXPRESS's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-101.22% |
136.72% |
-101.93% |
-101.95% |
11,862.41% |
-159.59% |
6,838.59% |
-16.75% |
-101.86% |
13.96% |
EBITDA Growth |
|
22.91% |
9.91% |
6.46% |
3.69% |
15.70% |
25.42% |
3.12% |
-7.95% |
12.16% |
-8.36% |
EBIT Growth |
|
27.38% |
9.71% |
3.02% |
-0.02% |
11.26% |
25.98% |
1.42% |
-10.33% |
14.80% |
-11.75% |
NOPAT Growth |
|
44.49% |
-0.50% |
0.93% |
-3.52% |
-10.79% |
33.92% |
2.92% |
-9.01% |
16.62% |
-12.08% |
Net Income Growth |
|
44.49% |
-0.50% |
0.93% |
-3.52% |
-10.79% |
33.92% |
2.92% |
-9.01% |
16.62% |
-12.08% |
EPS Growth |
|
48.28% |
0.00% |
3.33% |
2.44% |
-4.65% |
44.12% |
12.90% |
0.00% |
29.27% |
0.00% |
Operating Cash Flow Growth |
|
-50.32% |
43.86% |
-96.52% |
96.00% |
672.13% |
144.13% |
4,065.46% |
-1,601.74% |
-64.45% |
-107.99% |
Free Cash Flow Firm Growth |
|
-21.18% |
-123.29% |
-10.42% |
-403.32% |
-189.91% |
69.29% |
-108.81% |
57.95% |
189.34% |
408.59% |
Invested Capital Growth |
|
26.06% |
45.10% |
18.13% |
48.15% |
50.79% |
12.59% |
28.67% |
15.27% |
-24.54% |
-20.59% |
Revenue Q/Q Growth |
|
-101.08% |
20,477.49% |
-100.75% |
-20.94% |
6,604.60% |
-203.24% |
-77.48% |
-102.10% |
-3.39% |
-4,686.25% |
EBITDA Q/Q Growth |
|
-11.37% |
4.34% |
-12.98% |
28.85% |
-1.11% |
13.11% |
-28.45% |
15.03% |
20.49% |
-7.59% |
EBIT Q/Q Growth |
|
-12.74% |
2.41% |
-15.69% |
32.70% |
-2.90% |
15.96% |
-32.12% |
17.32% |
24.31% |
-10.85% |
NOPAT Q/Q Growth |
|
4.02% |
-21.41% |
-9.99% |
31.12% |
-3.83% |
17.98% |
-30.82% |
15.92% |
23.26% |
-11.05% |
Net Income Q/Q Growth |
|
4.02% |
-21.41% |
-9.99% |
31.12% |
-3.83% |
17.98% |
-30.82% |
15.92% |
23.26% |
-11.05% |
EPS Q/Q Growth |
|
4.88% |
-20.93% |
-8.82% |
35.48% |
-2.38% |
19.51% |
-28.57% |
20.00% |
26.19% |
-7.55% |
Operating Cash Flow Q/Q Growth |
|
49.84% |
273.67% |
-95.37% |
-199.31% |
7,268.00% |
-25.90% |
-21.03% |
-140.57% |
249.73% |
-116.66% |
Free Cash Flow Firm Q/Q Growth |
|
-114.62% |
-111.81% |
64.08% |
-208.27% |
-23.62% |
77.57% |
-144.25% |
37.92% |
362.67% |
-22.52% |
Invested Capital Q/Q Growth |
|
14.60% |
21.35% |
-16.87% |
28.16% |
16.63% |
-9.39% |
-5.00% |
14.82% |
-23.65% |
-4.65% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
0.00% |
7.62% |
0.00% |
0.00% |
14.63% |
0.00% |
13.82% |
0.00% |
0.00% |
0.00% |
EBIT Margin |
|
0.00% |
6.61% |
0.00% |
0.00% |
12.44% |
0.00% |
11.43% |
0.00% |
0.00% |
0.00% |
Profit (Net Income) Margin |
|
0.00% |
4.37% |
0.00% |
0.00% |
8.60% |
0.00% |
8.20% |
0.00% |
0.00% |
0.00% |
Tax Burden Percent |
|
86.23% |
66.18% |
70.66% |
69.81% |
69.14% |
70.35% |
71.70% |
70.84% |
70.24% |
70.08% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
13.77% |
33.82% |
29.34% |
30.19% |
30.86% |
29.65% |
28.30% |
29.16% |
29.76% |
29.92% |
Return on Invested Capital (ROIC) |
|
0.00% |
6.39% |
0.00% |
0.00% |
8.66% |
0.00% |
15.54% |
0.00% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
6.39% |
0.00% |
0.00% |
8.66% |
0.00% |
15.54% |
0.00% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
9.94% |
0.00% |
0.00% |
17.53% |
0.00% |
28.96% |
0.00% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
16.33% |
0.00% |
0.00% |
26.19% |
39.82% |
44.49% |
0.00% |
0.00% |
41.43% |
Cash Return on Invested Capital (CROIC) |
|
-5.52% |
-21.48% |
0.27% |
-24.42% |
-28.47% |
0.80% |
-10.86% |
-2.67% |
40.59% |
36.10% |
Operating Return on Assets (OROA) |
|
0.00% |
8.48% |
0.00% |
0.00% |
11.25% |
0.00% |
18.63% |
0.00% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
0.00% |
5.61% |
0.00% |
0.00% |
7.78% |
0.00% |
13.36% |
0.00% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
0.00% |
16.33% |
0.00% |
0.00% |
26.19% |
39.82% |
44.49% |
0.00% |
0.00% |
41.43% |
Return on Equity Simple (ROE_SIMPLE) |
|
39.58% |
0.00% |
36.85% |
37.71% |
34.94% |
0.00% |
43.30% |
41.06% |
42.96% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
17 |
13 |
12 |
15 |
15 |
17 |
12 |
14 |
17 |
15 |
NOPAT Margin |
|
0.00% |
4.37% |
0.00% |
0.00% |
8.60% |
0.00% |
8.20% |
0.00% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
5.13% |
0.00% |
0.00% |
10.32% |
0.00% |
12.26% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
93.39% |
0.00% |
0.00% |
87.56% |
0.00% |
88.57% |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
19 |
20 |
17 |
22 |
21 |
25 |
17 |
20 |
25 |
22 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
22 |
23 |
20 |
26 |
25 |
29 |
20 |
23 |
28 |
26 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
5.95 |
6.03 |
6.03 |
5.92 |
3.80 |
5.17 |
5.57 |
4.78 |
4.25 |
4.80 |
Price to Tangible Book Value (P/TBV) |
|
8.98 |
11.25 |
10.61 |
11.64 |
7.10 |
10.01 |
11.48 |
9.41 |
8.50 |
12.25 |
Price to Revenue (P/Rev) |
|
2.31 |
1.65 |
2.21 |
3.11 |
1.30 |
0.00 |
0.96 |
0.85 |
0.97 |
0.00 |
Price to Earnings (P/E) |
|
15.04 |
15.75 |
16.36 |
15.71 |
10.89 |
12.94 |
12.87 |
11.63 |
9.89 |
11.01 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
6.65% |
6.35% |
6.11% |
6.37% |
9.19% |
7.73% |
7.77% |
8.60% |
10.11% |
9.08% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.68 |
2.36 |
2.90 |
2.26 |
1.40 |
1.77 |
1.87 |
1.56 |
1.73 |
1.97 |
Enterprise Value to Revenue (EV/Rev) |
|
2.61 |
1.91 |
2.51 |
3.72 |
1.67 |
0.00 |
1.11 |
1.06 |
1.16 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
11.42 |
11.93 |
11.99 |
11.88 |
8.26 |
8.89 |
8.90 |
8.69 |
7.15 |
7.92 |
Enterprise Value to EBIT (EV/EBIT) |
|
12.95 |
13.55 |
13.71 |
13.72 |
9.63 |
10.35 |
10.40 |
10.22 |
8.35 |
9.35 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
17.04 |
18.26 |
18.57 |
18.76 |
13.98 |
14.80 |
14.82 |
14.51 |
11.81 |
13.23 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
129.65 |
68.99 |
0.00 |
100.47 |
7.17 |
6.14 |
4.65 |
4.93 |
6.05 |
14.66 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
1,170.71 |
0.00 |
0.00 |
235.13 |
0.00 |
0.00 |
3.67 |
4.82 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.52 |
1.96 |
1.36 |
2.13 |
2.49 |
2.35 |
2.43 |
2.82 |
1.93 |
1.94 |
Long-Term Debt to Equity |
|
0.82 |
1.00 |
0.60 |
1.24 |
1.23 |
1.22 |
1.09 |
1.43 |
0.97 |
1.16 |
Financial Leverage |
|
1.36 |
1.55 |
1.20 |
1.54 |
2.03 |
2.15 |
1.86 |
2.47 |
2.23 |
2.15 |
Leverage Ratio |
|
2.59 |
2.91 |
2.53 |
2.89 |
3.37 |
3.64 |
3.33 |
3.93 |
3.67 |
3.66 |
Compound Leverage Factor |
|
2.59 |
2.91 |
2.53 |
2.89 |
3.37 |
3.64 |
3.33 |
3.93 |
3.67 |
3.66 |
Debt to Total Capital |
|
60.28% |
66.17% |
57.68% |
68.05% |
71.37% |
70.12% |
70.83% |
73.82% |
65.85% |
65.94% |
Short-Term Debt to Total Capital |
|
27.76% |
32.26% |
32.24% |
28.39% |
36.28% |
33.82% |
39.07% |
36.52% |
32.58% |
26.40% |
Long-Term Debt to Total Capital |
|
32.53% |
33.91% |
25.45% |
39.66% |
35.08% |
36.30% |
31.76% |
37.30% |
33.28% |
39.54% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
39.72% |
33.83% |
42.32% |
31.95% |
28.63% |
29.88% |
29.17% |
26.18% |
34.15% |
34.06% |
Debt to EBITDA |
|
2.57 |
3.34 |
2.39 |
3.57 |
4.21 |
3.53 |
3.37 |
4.11 |
2.72 |
2.66 |
Net Debt to EBITDA |
|
1.34 |
1.64 |
1.43 |
1.93 |
1.83 |
1.12 |
1.17 |
1.73 |
1.16 |
1.33 |
Long-Term Debt to EBITDA |
|
1.39 |
1.71 |
1.05 |
2.08 |
2.07 |
1.83 |
1.51 |
2.08 |
1.37 |
1.59 |
Debt to NOPAT |
|
3.83 |
5.11 |
3.70 |
5.65 |
7.13 |
5.88 |
5.61 |
6.87 |
4.49 |
4.44 |
Net Debt to NOPAT |
|
2.00 |
2.51 |
2.21 |
3.06 |
3.09 |
1.86 |
1.95 |
2.88 |
1.92 |
2.22 |
Long-Term Debt to NOPAT |
|
2.07 |
2.62 |
1.63 |
3.29 |
3.51 |
3.04 |
2.51 |
3.47 |
2.27 |
2.66 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-59 |
-125 |
-45 |
-138 |
-171 |
-38 |
-93 |
-58 |
152 |
118 |
Operating Cash Flow to CapEx |
|
-573.34% |
829.09% |
54.65% |
-47.29% |
2,608.61% |
1,199.63% |
357.83% |
-293.40% |
495.80% |
-124.03% |
Free Cash Flow to Firm to Interest Expense |
|
-40.14 |
0.00 |
-20.42 |
-52.06 |
0.00 |
-6.85 |
-34.59 |
-18.75 |
47.63 |
42.98 |
Operating Cash Flow to Interest Expense |
|
-9.83 |
0.00 |
0.53 |
-0.43 |
0.00 |
10.94 |
17.85 |
-6.32 |
9.16 |
-1.78 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-11.54 |
0.00 |
-0.44 |
-1.35 |
0.00 |
10.03 |
12.86 |
-8.48 |
7.31 |
-3.21 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.04 |
1.28 |
1.09 |
0.64 |
0.90 |
0.00 |
1.63 |
1.38 |
1.13 |
0.00 |
Fixed Asset Turnover |
|
20.42 |
23.74 |
17.33 |
11.39 |
17.86 |
0.00 |
22.58 |
21.32 |
15.86 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
365 |
443 |
368 |
472 |
551 |
499 |
474 |
544 |
415 |
396 |
Invested Capital Turnover |
|
1.14 |
1.46 |
1.25 |
0.73 |
1.01 |
0.00 |
1.90 |
1.57 |
1.29 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
75 |
138 |
57 |
153 |
185 |
56 |
106 |
72 |
-135 |
-103 |
Enterprise Value (EV) |
|
978 |
1,047 |
1,067 |
1,067 |
770 |
881 |
887 |
849 |
720 |
778 |
Market Capitalization |
|
863 |
903 |
940 |
893 |
600 |
770 |
770 |
680 |
603 |
648 |
Book Value per Share |
|
$3.83 |
$4.04 |
$4.28 |
$4.14 |
$4.45 |
$4.27 |
$4.10 |
$4.36 |
$4.35 |
$4.34 |
Tangible Book Value per Share |
|
$2.54 |
$2.17 |
$2.43 |
$2.11 |
$2.38 |
$2.21 |
$1.99 |
$2.21 |
$2.18 |
$1.70 |
Total Capital |
|
365 |
443 |
368 |
472 |
551 |
499 |
474 |
544 |
415 |
396 |
Total Debt |
|
220 |
293 |
212 |
321 |
393 |
350 |
336 |
402 |
274 |
261 |
Total Long-Term Debt |
|
119 |
150 |
94 |
187 |
193 |
181 |
151 |
203 |
138 |
157 |
Net Debt |
|
115 |
144 |
127 |
174 |
170 |
111 |
117 |
168 |
117 |
131 |
Capital Expenditures (CapEx) |
|
2.51 |
3.02 |
2.12 |
2.43 |
3.16 |
5.09 |
13 |
6.67 |
5.91 |
3.94 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
220 |
293 |
212 |
321 |
393 |
350 |
336 |
402 |
274 |
261 |
Total Depreciation and Amortization (D&A) |
|
2.52 |
3.00 |
3.15 |
3.42 |
3.77 |
3.66 |
3.53 |
3.67 |
3.67 |
4.19 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.44 |
$0.36 |
$0.32 |
$0.43 |
$0.42 |
$0.50 |
$0.36 |
$0.43 |
$0.53 |
$0.49 |
Adjusted Weighted Average Basic Shares Outstanding |
|
37.39M |
37.73M |
36.48M |
36.00M |
35.32M |
35.60M |
33.68M |
32.70M |
32.37M |
32.43M |
Adjusted Diluted Earnings per Share |
|
$0.43 |
$0.34 |
$0.31 |
$0.42 |
$0.41 |
$0.49 |
$0.35 |
$0.42 |
$0.53 |
$0.49 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
38.43M |
38.63M |
37.36M |
36.87M |
36.08M |
36.43M |
34.19M |
33.09M |
32.73M |
32.85M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
37.06M |
36.44M |
36.42M |
35.42M |
34.87M |
33.73M |
32.64M |
32.61M |
31.10M |
30.65M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-105 |
13 |
-91 |
-103 |
18 |
-227 |
12 |
-106 |
-103 |
15 |
Normalized NOPAT Margin |
|
0.00% |
4.37% |
0.00% |
0.00% |
10.18% |
0.00% |
8.20% |
0.00% |
0.00% |
0.00% |
Pre Tax Income Margin |
|
0.00% |
6.61% |
0.00% |
0.00% |
12.44% |
0.00% |
11.43% |
0.00% |
0.00% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
13.15 |
0.00 |
7.59 |
8.33 |
0.00 |
4.46 |
6.25 |
6.40 |
7.70 |
7.99 |
NOPAT to Interest Expense |
|
11.34 |
0.00 |
5.37 |
5.82 |
0.00 |
3.13 |
4.48 |
4.53 |
5.41 |
5.60 |
EBIT Less CapEx to Interest Expense |
|
11.44 |
0.00 |
6.63 |
7.42 |
0.00 |
3.54 |
1.26 |
4.25 |
5.85 |
6.56 |
NOPAT Less CapEx to Interest Expense |
|
9.63 |
0.00 |
4.40 |
4.90 |
0.00 |
2.22 |
-0.51 |
2.38 |
3.56 |
4.17 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
83.80% |
93.73% |
100.44% |
124.16% |
91.90% |
111.34% |
137.16% |
120.35% |
132.24% |
127.73% |
Key Financial Trends
International Money Express (NASDAQ:IMXI) has demonstrated a generally positive financial performance over the last four years, with some volatility that retail investors should be aware of. Here is a summary of the key financial trends and factors that may impact investor sentiment:
- Consistent Net Income Growth: IMXI has shown consistent quarterly net income growth from 2022 through 2024, with Q4 2024 net income standing at $15.4 million compared to $13.1 million in Q4 2022, indicating steady profitability.
- Positive Earnings Per Share (EPS): The company’s diluted EPS grew from $0.34 in Q4 2022 to $0.49 in Q4 2024, demonstrating improvement in shareholder value despite share count fluctuations.
- Operating Cash Flow Variability but Overall Positive: Operating cash flow has been positive and strong in most quarters, with $48.8 million used in operating activities in Q4 2024 mainly due to changes in operating assets and liabilities, showing active management of working capital.
- Stable Common Equity Base: Total common equity has remained relatively stable around $140 million to $157 million over recent quarters, helping maintain a solid equity cushion versus liabilities.
- Effective Debt Management: The company has actively managed its debt, with significant issuances and repayments each quarter (e.g., $2.08 billion issuance and $2.06 billion repayment in Q4 2024 financing activities), indicating disciplined capital structure management.
- Revenue Composition Shift: The company’s reported total revenue appears negative in several recent quarters due to the presentation of interest and non-interest income/expense, which needs monitoring for clear assessment.
- Large “Other Special Charges” Fluctuations: IMXI’s income statements include significant "Other Special Charges" or "Other Non-Interest Income" items varying widely, which can distort true operating performance trends.
- Cash Position Fluctuations: Cash and cash equivalents increased from about $85 million in Q1 2023 to a high of $233 million in Q2 2024 before dropping to $156 million in Q3 2024, reflecting variations in liquidity management.
- Share Count Fluctuations: Weighted average diluted shares outstanding have ranged from approximately 33 million to 37 million in recent quarters, which influences EPS calculations and dilution concerns.
- High and Variable Operating Expenses: Salaries, employee benefits, and other operating expenses consistently exceed $100 million per quarter, which pressures profitability and requires efficiency improvements.
- Negative Net Revenue Reporting in Recent Quarters: Some recent quarterly income statements show negative total revenue and interest expenses greater than income, which may signal accounting complexities or restructuring impacts.
- Negative Cash Flow from Operating Activities Recently: Q4 2024 reported a negative $4.88 million in cash flow from continuing operating activities, which is a concern if the trend continues.
- Fluctuating Net Non-Interest Income: The swings between large negative and positive non-interest income quarters add volatility to earnings quality.
- Frequent Share Repurchases Amid Debt Activity: Regular share repurchases totaling around $20 million in recent quarters occur alongside large debt issuances and repayments, which could strain cash resources.
Overall, International Money Express shows a solid underlying profitability trend with growth in income and EPS over four years. However, volatility in reported revenues, special charges, and cash flow dynamics should be carefully monitored by investors. The company’s active debt and equity management may support strategic flexibility but also pose risks if operating performance weakens or if special items increase unexpectedly.
08/09/25 07:26 AMAI Generated. May Contain Errors.