← INGN Overview

Inogen Inc Liquidation Value Calculator

Inogen Inc

Current Price: N/A

Loading calculator data...

Advanced: All 197 XBRL Tags

Every XBRL tag from SEC EDGAR filings, grouped by financial statement type. total = may include children, fact = independent leaf value.

Balance Sheet

TagValueUnit
accounts_payable
Accounts Payable Current total
AccountsPayableCurrent
$20.26M USD
accounts_receivable
Accounts Receivable Net Current total
AccountsReceivableNetCurrent
$38.86M USD
cash
Cash And Cash Equivalents At Carrying Value total
CashAndCashEquivalentsAtCarryingValue
$103.73M USD
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents total
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
$105.02M USD
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations total
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
$105.02M USD
Restricted Cash And Cash Equivalents total
RestrictedCashAndCashEquivalents
$1.29M USD
Restricted Cash Current total
RestrictedCashCurrent
$1.29M USD
current_liabilities
Employee Related Liabilities Current total
EmployeeRelatedLiabilitiesCurrent
$10.63M USD
Operating Lease Liability Current total
OperatingLeaseLiabilityCurrent
$3.16M USD
Other Accrued Liabilities Current total
OtherAccruedLiabilitiesCurrent
$3.70M USD
inventory
Inventory Finished Goods total
InventoryFinishedGoods
$11.02M USD
Inventory Net total
InventoryNet
$25.97M USD
Inventory Write Down total
InventoryWriteDown
$822,000 USD
liabilities_current
Liabilities Current total
LiabilitiesCurrent
$63.53M USD
liabilities_total
Liabilities total $106.39M USD
operating_lease_liability
Operating Lease Liability total
OperatingLeaseLiability
$17.48M USD
Operating Lease Liability Current fact
OperatingLeaseLiabilityCurrent
$3.16M USD
Operating Lease Liability Noncurrent fact
OperatingLeaseLiabilityNoncurrent
$14.31M USD
shares_outstanding
Common Stock Shares Outstanding total
CommonStockSharesOutstanding
27.2M shares
Unmapped Tags (174)
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
$33.94MUSD
Accounts Payable And Other Accrued Liabilities
AccountsPayableAndOtherAccruedLiabilities
$427,000USD
Accounts Payable Trade Current
AccountsPayableTradeCurrent
$9.18MUSD
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
$48.96MUSD
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
$363.55MUSD
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
$478,000USD
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
$4.92MUSD
Assets
Assets
$298.62MUSD
Assets Current
AssetsCurrent
$198.30MUSD
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
$409,000USD
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
$0USD/shares
Common Stock Shares Authorized
CommonStockSharesAuthorized
$200.00Mshares
Common Stock Shares Issued
CommonStockSharesIssued
$27.23Mshares
Common Stock Value
CommonStockValue
$27,000USD
Cost Of Property Repairs And Maintenance
CostOfPropertyRepairsAndMaintenance
$7.07MUSD
Deferred Tax Assets Gross
DeferredTaxAssetsGross
$76.50MUSD
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
$48.99MUSD
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
$70.47MUSD
Deferred Tax Liabilities
DeferredTaxLiabilities
$6.75MUSD
Deferred Tax Liabilities Property Plant And Equipment
DeferredTaxLiabilitiesPropertyPlantAndEquipment
$4.15MUSD
Dividends Preferred Stock Cash
DividendsPreferredStockCash
$0USD
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
$16.18MUSD
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
$46.94MUSD
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
$30.76MUSD
Goodwill
Goodwill
$10.70MUSD
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
$-1.23MUSD
Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
$32.89MUSD
Impairment Of Intangible Assets Finitelived
ImpairmentOfIntangibleAssetsFinitelived
$0USD
Impairment Of Long Lived Assets Held For Use
ImpairmentOfLongLivedAssetsHeldForUse
$0USD
Inventory Work In Process And Raw Materials
InventoryWorkInProcessAndRawMaterials
$14.95MUSD
Investment Income Interest
InvestmentIncomeInterest
$4.38MUSD
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
$1.43MUSD
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
$298.62MUSD
Operating Lease Cost
OperatingLeaseCost
$3.73MUSD
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
$16.50MUSD
Other Assets Noncurrent
OtherAssetsNoncurrent
$6.00MUSD
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
$10.00Mshares
Preferred Stock Shares Issued
PreferredStockSharesIssued
$0shares
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
$0shares
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
$85.33MUSD
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
$36.36MUSD
Property Plant And Equipment Salvage Value
PropertyPlantAndEquipmentSalvageValue
$0USD
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
$-175.58MUSD
Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
$1.33MUSD
Stockholders Equity
StockholdersEquity
$192.23MUSD
Valuation Allowance Deferred Tax Asset Change In Amount
ValuationAllowanceDeferredTaxAssetChangeInAmount
$3.94MUSD
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
$8.01MUSD
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
$8.01MUSD
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
$-12.40MUSD
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
$-1.10MUSD
Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
$12.78MUSD
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
$6.75MUSD
Deferred Tax Assets Tax Deferred Expense Compensation And Benefits Share Based Compensation Cost
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost
$5.09MUSD
Depreciation And Amortization
DepreciationAndAmortization
$15.74MUSD
Effective Income Tax Rate Reconciliation Nondeductible Expense Share Based Compensation Cost
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost
$-0pure
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
$846,000USD
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
$-57,000USD
Income Tax Reconciliation Nondeductible Expense Share Based Compensation Cost
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost
$546,000USD
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
$5.60MUSD
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
$14.62MUSD
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
$46,000USD
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
$-3.29MUSD
Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
$-6.75MUSD
Increase Decrease In Inventories
IncreaseDecreaseInInventories
$3.21MUSD
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
$-3.31MUSD
Increase Decrease In Other Noncurrent Assets
IncreaseDecreaseInOtherNoncurrentAssets
$-1.76MUSD
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
$-1.30MUSD
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
$18.91MUSD
Lessee Operating Lease Liability Payments Due After Rolling Year Five
LesseeOperatingLeaseLiabilityPaymentsDueAfterRollingYearFive
$1.28MUSD
Lessee Operating Lease Liability Payments Due In Rolling Year Five
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearFive
$3.34MUSD
Lessee Operating Lease Liability Payments Due In Rolling Year Four
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearFour
$3.33MUSD
Lessee Operating Lease Liability Payments Due In Rolling Year Three
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearThree
$3.42MUSD
Lessee Operating Lease Liability Payments Due In Rolling Year Two
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearTwo
$3.89MUSD
Lessee Operating Lease Liability Payments Due Next Rolling Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextRollingTwelveMonths
$3.65MUSD
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
$24.18MUSD
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
$-26.21MUSD
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
$-11.22MUSD
Operating Lease Payments
OperatingLeasePayments
$3.84MUSD
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
$821,000USD
Payments To Acquire Available For Sale Securities Debt
PaymentsToAcquireAvailableForSaleSecuritiesDebt
$29.83MUSD
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
$2.52MUSD
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
$27.21MUSD
Proceeds From Sale And Maturity Of Marketable Securities
ProceedsFromSaleAndMaturityOfMarketableSecurities
$14.00MUSD
Proceeds From Stock Plans
ProceedsFromStockPlans
$971,000USD
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
$9.05MUSD
Share Based Compensation
ShareBasedCompensation
$8.01MUSD
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
$4.24MUSD
Advertising Expense
AdvertisingExpense
$29.14MUSD
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
$708,983shares
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
$-17.00MUSD
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
$163.84MUSD
Cost Of Goods And Services Sold Depreciation
CostOfGoodsAndServicesSoldDepreciation
$11.80MUSD
Cost Of Revenue
CostOfRevenue
$194.40MUSD
Current Foreign Tax Expense Benefit
CurrentForeignTaxExpenseBenefit
$313,000USD
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
$406,000USD
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
$93,000USD
Deferred Foreign Income Tax Expense Benefit
DeferredForeignIncomeTaxExpenseBenefit
$-1.04MUSD
Deferred Tax Assets Tax Deferred Expense Reserves And Accruals Accrued Liabilities
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities
$10.16MUSD
Deferred Tax Assets Tax Deferred Expense Reserves And Accruals Returns And Allowances
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsReturnsAndAllowances
$2.18MUSD
Earnings Per Share Basic
EarningsPerShareBasic
$-1USD/shares
Earnings Per Share Diluted
EarningsPerShareDiluted
$-1USD/shares
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
$0pure
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
$0pure
Effective Income Tax Rate Reconciliation Change In Deferred Tax Assets Valuation Allowance
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance
$-0pure
Effective Income Tax Rate Reconciliation Nondeductible Expense
EffectiveIncomeTaxRateReconciliationNondeductibleExpense
$-0pure
Effective Income Tax Rate Reconciliation Nondeductible Expense Other
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther
$-0pure
Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
$-0pure
Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
$-0pure
Effective Income Tax Rate Reconciliation Tax Contingencies
EffectiveIncomeTaxRateReconciliationTaxContingencies
$-0pure
Effective Income Tax Rate Reconciliation Tax Credits Research
EffectiveIncomeTaxRateReconciliationTaxCreditsResearch
$-0pure
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
$10.28MUSD
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
$5.06MUSD
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
$3.51MUSD
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
$3.72MUSD
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
$3.81MUSD
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
$4.38MUSD
General And Administrative Expense
GeneralAndAdministrativeExpense
$67.38MUSD
Gross Profit
GrossProfit
$154.26MUSD
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
$-17.08MUSD
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
$-23.38MUSD
Income Loss From Continuing Operations Before Income Taxes Foreign
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign
$-6.30MUSD
Income Taxes Paid Net
IncomeTaxesPaidNet
$320,000USD
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
$-632,000USD
Income Tax Paid Federal After Refund Received
IncomeTaxPaidFederalAfterRefundReceived
$0USD
Income Tax Paid Foreign After Refund Received
IncomeTaxPaidForeignAfterRefundReceived
$235,000USD
Income Tax Paid State And Local After Refund Received
IncomeTaxPaidStateAndLocalAfterRefundReceived
$85,000USD
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
$2.38MUSD
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
$-4.91MUSD
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
$953,000USD
Income Tax Reconciliation Nondeductible Expense Other
IncomeTaxReconciliationNondeductibleExpenseOther
$72,000USD
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
$239,000USD
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
$76,000USD
Income Tax Reconciliation Tax Contingencies
IncomeTaxReconciliationTaxContingencies
$191,000USD
Income Tax Reconciliation Tax Credits Research
IncomeTaxReconciliationTaxCreditsResearch
$701,000USD
Net Income Loss
NetIncomeLoss
$-22.75MUSD
Net Income Loss
NetIncomeLoss
$22.75MUSD
Nonoperating Income Expense
NonoperatingIncomeExpense
$6.83MUSD
Operating Expenses
OperatingExpenses
$184.47MUSD
Operating Income Loss
OperatingIncomeLoss
$-30.21MUSD
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
$0pure
Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
$22,000USD
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss Before Reclassification After Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossBeforeReclassificationAfterTax
$1.97MUSD
Other Comprehensive Income Loss Cash Flow Hedge Gain Loss Reclassification After Tax
OtherComprehensiveIncomeLossCashFlowHedgeGainLossReclassificationAfterTax
$1.97MUSD
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
$5.72MUSD
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
$5.74MUSD
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
$2.44MUSD
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
$12.60MUSD
Research And Development Expense
ResearchAndDevelopmentExpense
$19.40MUSD
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
$295.30MUSD
Revenue Remaining Performance Obligation
RevenueRemainingPerformanceObligation
$1.14MUSD
Revenues
Revenues
$348.67MUSD
Selling And Marketing Expense
SellingAndMarketingExpense
$97.69MUSD
Accrued Bonuses Current
AccruedBonusesCurrent
$3.90MUSD
Accrued Vacation Current
AccruedVacationCurrent
$3.48MUSD
Contract With Customer Liability Noncurrent
ContractWithCustomerLiabilityNoncurrent
$3.60MUSD
Contract With Customer Performance Obligation Satisfied In Previous Period
ContractWithCustomerPerformanceObligationSatisfiedInPreviousPeriod
$4.24MUSD
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
$20.66MUSD
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
$543,323shares
Number Of Operating Segments
NumberOfOperatingSegments
$1Segment
Number Of Reportable Segments
NumberOfReportableSegments
$1Segment
Product Warranty Accrual
ProductWarrantyAccrual
$28.31MUSD
Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
$10.12MUSD
Product Warranty Accrual Noncurrent
ProductWarrantyAccrualNoncurrent
$18.19MUSD
Product Warranty Accrual Preexisting Increase Decrease
ProductWarrantyAccrualPreexistingIncreaseDecrease
$-3.95MUSD
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
$15.23MUSD
Purchase Obligation Due In Next Twelve Months
PurchaseObligationDueInNextTwelveMonths
$62.16MUSD
Restructuring Costs
RestructuringCosts
$0USD
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
$971,000USD
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
$0USD
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
$3.13MUSD
Unrecognized Tax Benefits Decreases Resulting From Prior Period Tax Positions
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions
$28,000USD
Unrecognized Tax Benefits Increases Resulting From Current Period Tax Positions
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions
$140,000USD
Unrecognized Tax Benefits Increases Resulting From Prior Period Tax Positions
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions
$99,000USD
Unrecognized Tax Benefits That Would Impact Effective Tax Rate
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate
$3.13MUSD

Showing balance sheet tags only. Liquidation analysis uses balance sheet data.

Comments