Internap (INAP) stock price, revenue, and financials

Internap market cap is $2.3 m, and annual revenue was $291.51 m in FY 2019

$2.3 M

INAP Mkt cap, 08-Apr-2020

$291.5 M

Internap Revenue FY, 2019
Internap Gross profit (FY, 2019)184.6 M
Internap Gross profit margin (FY, 2019), %63.3%
Internap Net income (FY, 2019)-138.2 M
Internap EBIT (FY, 2019)-68.4 M
Internap Cash, 31-Dec-201911.6 M
Internap EV675.5 M

Internap Revenue

Internap revenue was $291.51 m in FY, 2019

Embed Graph

Internap Revenue Breakdown

Embed Graph

Internap revenue breakdown by business segment: 21.8% from INAP INTL and 78.2% from INAP US

Internap revenue breakdown by geographic segment: 12.0% from Canada , 79.6% from United States and 8.4% from Other Countries

Internap Income Statement

Annual

USDFY, 2016FY, 2017FY, 2018FY, 2019

Revenue

298.3m280.7m317.4m291.5m

Revenue growth, %

(6%)(6%)13%

Cost of goods sold

156.4m132.0m139.8m106.9m

Gross profit

141.9m148.7m177.6m184.6m

Gross profit Margin, %

48%53%56%63%

General and administrative expense

70.6m62.7m75.4m67.1m

Operating expense total

234.9m144.0m171.4m253.0m

Depreciation and amortization

76.9m75.0m90.7m85.7m

EBIT

(93.1m)4.8m6.2m(68.4m)

EBIT margin, %

(31%)2%2%(23%)

Interest expense

30.9m50.5m68.1m

Investment income

Pre tax profit

(124.4m)(46.2m)(61.7m)(139.8m)

Income tax expense

530.0k253.0k657.0k(1.6m)

Net Income

(124.7m)(45.3m)(62.4m)(138.2m)

EPS

(2.4)(2.4)(3.0)

Internap Balance Sheet

Annual

USDFY, 2016FY, 2017FY, 2018FY, 2019

Cash

10.4m14.6m17.8m11.6m

Accounts Receivable

18.0m17.8m20.1m15.6m

Prepaid Expenses

10.1m8.7m7.4m7.4m

Current Assets

38.5m41.1m54.1m43.6m

PP&E

302.7m458.6m478.1m215.1m

Goodwill

50.2m50.2m116.2m71.2m

Total Assets

430.6m586.5m744.9m599.4m

Accounts Payable

20.9m20.4m23.4m20.5m

Short-term debt

10.8m17.6m9.4m442.6m

Current Liabilities

54.4m64.6m60.0m485.6m

Long-term debt

362.8m511.6m677.7m242.3m

Total Debt

373.6m529.2m687.1m684.9m

Total Liabilities

434.3m587.6m744.9m732.2m

Common Stock

58.0k21.0k25.0k26.0k

Preferred Stock

Additional Paid-in Capital

1.3b1.3b1.4b1.4b

Retained Earnings

(1.3b)(1.3b)(1.4b)(1.5b)

Total Equity

(3.7m)(1.0m)57.0k(132.8m)

Debt to Equity Ratio

-100.3 x-512.8 x12.1 k x

Debt to Assets Ratio

0.9 x0.9 x0.9 x

Financial Leverage

-115.6 x-568.3 x13.1 k x-4.5 x

Internap Cash Flow

Annual

USDFY, 2016FY, 2017FY, 2018FY, 2019

Net Income

(124.7m)(45.3m)(62.4m)(138.2m)

Depreciation and Amortization

76.9m75.0m90.7m85.7m

Accounts Receivable

1.5m(207.0k)(1.4m)3.3m

Accounts Payable

1.6m(1.2m)1.3m(3.1m)

Cash From Operating Activities

46.4m39.2m34.6m22.7m

Purchases of PP&E

(44.4m)(35.7m)(38.3m)(31.9m)

Cash From Investing Activities

(45.6m)(32.2m)(174.0m)(29.3m)

Long-term Borrowings

(12.5m)(359.8m)(42.6m)(13.5m)

Cash From Financing Activities

(8.1m)(2.9m)142.7m645.0k

Net Change in Cash

(7.4m)4.2m3.2m(6.2m)

Interest Paid

29.6m37.7m60.3m62.7m

Internap Ratios

USDY, 2019

EV/EBIT

-9.9 x

EV/CFO

29.8 x

Financial Leverage

-4.5 x

Internap Operating Metrics

Internap's Customers was reported to be 10 k in FY, 2018.
FY, 2016Q2, 2017Q3, 2017FY, 2017Q1, 2018Q2, 2018Q3, 2018FY, 2018Q1, 2019Q2, 2019Q3, 2019Jan, 2020

Data Centers

49 46 50 56 57 56 53 53 52

Points of Presence

85 89 97 98 99 102 102

Customers

9 k7 k10 k

Data Center Properties, sq. ft.

951.03 k953.13 k1.04 m1.07 m1.10 m1.21 m1.21 m1.21 m1.20 m1.20 m

Mechanical and Utility Rooms, sq. ft.

226.99 k226.99 k256.19 k257.74 k262.74 k319.11 k319.11 k319.11 k319.11 k319.11 k

Office and Other Space, sq. ft.

225.30 k225.15 k250.50 k250.52 k264.79 k312.24 k312.24 k312.24 k312.24 k312.24 k

Data Center Footprint, sq. ft.

498.73 k500.99 k534.17 k559.21 k577.31 k573.94 k573.94 k573.96 k571.25 k573.26 k

Data Center Current Raised Floor, sq. ft.

321.39 k323.66 k345.79 k380 k365.91 k364.98 k367.98 k368 k366.15 k368.39 k

Data Center Occupied Space, sq. ft.

191.74 k192.27 k211.96 k232.39 k238.76 k234.06 k236.82 k219.46 k218.55 k220.08 k

Occupancy Rate

60%59%61%61%65%64%64%60%60%60%

Patents Issued

23 23 19

Patents (US)

18 18 16

Patents (Foreign)

5 5 3

Trademarks (US)

14 14 19