ITN Stock Financial Analysis - Intertainment AG (XTRA) Stock

Overview

Intertainment AG, based in Germany, operates primarily within the media and entertainment industry, with a focus on the production and distribution of multimedia content. This company has carved a significant niche in developing and marketing both traditional and digital entertainment properties. Key projects have predominantly been in film production and distribution, where Intertainment AG has gained recognition for its role in international film licensing. It leverages technological advancements to distribute content across various platforms, thereby aligning with current digital media trends. Intertainment's strategic initiatives often involve collaborative partnerships that enhance its access to diverse markets and broaden its influence within the global entertainment landscape.

Quality, Value, Momentum Scores

This card shows the Quality, Value, and Momentum scores for the company

Quality

The QualityScore is a proprietary scoring model that identifies high quality companies, based on cash generating efficiencies.

Value

Proprietary scoring model that ranks companies based on their relative valuation. Scores range from 0 to 100, with 100 being the most undervalued.

Momentum

Proprietary scoring model that ranks companies on their six-month momentum.

Fund Sentiment

The Fund Sentiment (fka Ownership) score is a proprietary quantitative model that ranks companies based on levels of ownership accumulation.

QVM

The QVM Score is a proprietary scoring model that combines Quality, Value, and Momentum into a single metric that ranks companies from 0 to 100.

Income Statement: Revenue, Operating Income, Net Income

The revenue for Intertainment AG as of 31 December 2024 is 0.04 MM.
The operating income for Intertainment AG as of 31 December 2024 is -0.18 MM.
The net income for Intertainment AG as of 31 December 2024 is -0.60 MM.

Period End (TTM)	Revenue (MM)	Operating Income (MM)	Net Income (MM)
2024-12-31	0.04	-0.18	-0.60
2024-09-30	0.04	-0.18	-0.60
2024-06-30	0.04	-0.16	-0.60
2024-03-31	0.12	-0.05	-0.46
2023-12-31	0.19	0.04	-0.33
2023-09-30	0.19	0.04	-0.26
2023-06-30	0.19	0.04	-0.19
2023-03-31	0.17	-0.01	-0.17
2022-12-31	0.14	-0.06	-0.14
2022-09-30	0.14	-0.02	-0.01
2022-06-30	0.14	0.03	0.13
2022-03-31	0.14	0.03	0.12
2021-12-31	0.14	0.02	0.12
2021-09-30	0.18	0.02	0.06
2021-06-30	0.23	0.02	0.00
2021-03-31	0.16	0.00	-0.02
2020-12-31	0.09	-0.02	-0.04
2020-09-30	0.06	-0.13	-0.16
2020-06-30

Income Statement: EPS

Period End (TTM)	Earnings Per Share Basic	Earnings Per Share Diluted
2024-12-31
2024-09-30
2024-06-30	-0.04	-0.04
2024-03-31	-0.03	-0.03
2023-12-31	-0.02	-0.02
2023-09-30	-0.02	-0.02
2023-06-30	-0.01	-0.01
2023-03-31	-0.01	-0.01
2022-12-31	-0.01	-0.01
2022-09-30	-0.00	0.00
2022-06-30	0.01	0.01
2022-03-31	0.01	0.01
2021-12-31	0.01	0.01
2021-09-30	0.00	0.01
2021-06-30	0.00	0.00
2021-03-31
2020-12-31	-0.00	-0.00
2020-09-30	-0.01	-0.01
2020-06-30	-0.02	-0.02

Cash Flow: Operations, Investing, Financing

The cash from operating activities for Intertainment AG as of 31 December 2024 is -0.58 MM.
The cash from financing activities for Intertainment AG as of 31 December 2024 is 0.42 MM.

Period End (TTM)	Cash From Operating Activities (MM)	Cash From Investing Activities (MM)	Cash From Financing Activities (MM)
2024-12-31	-0.58		0.42
2024-09-30
2024-06-30	-0.41		0.44
2024-03-31	-0.33		0.43
2023-12-31	-0.25		0.42
2023-09-30
2023-06-30	-0.28		0.28
2023-03-31	-0.20		0.18
2022-12-31	-0.12		0.08
2022-09-30	-0.08		0.08
2022-06-30	-0.04		0.08
2022-03-31	-0.07		0.10
2021-12-31	-0.10		0.13
2021-09-30	-0.11		0.10
2021-06-30	-0.12		0.07
2021-03-31	-0.15		0.04
2020-12-31	-0.18		0.01
2020-09-30	-0.21		0.01
2020-06-30

Valuation Metrics : PE, PriceToBook, PriceToTBV

The p/e for Intertainment AG as of 31 December 2024 is -12.17.
The p/book for Intertainment AG as of 31 December 2024 is -0.67.
The p/tbv for Intertainment AG as of 31 December 2024 is -0.67.

P/Book: The current closing price divided by the book value per share.

P/TBV: The current price divided by the tangible book value per share.

Period End (TTM)	p/e	P/Book	P/TBV
2024-12-31	-12.17	-0.67	-0.67
2024-09-30	-25.68
2024-06-30
2024-03-31
2023-12-31
2023-09-30
2023-06-30
2023-03-31
2022-12-31
2022-09-30
2022-06-30
2022-03-31
2021-12-31	3,313.69	-0.98	-0.98
2021-09-30
2021-06-30	2,292.42	-0.67	-0.67
2021-03-31	-416.80	-0.67	-0.67
2020-12-31	-191.04	-0.67	-0.67
2020-09-30	-41.81	-0.67	-0.67
2020-06-30	-23.47	-0.67	-0.67

Valuation Metrics : EBitToEv, EBit3YrAvgToEv

The ebit/ev for Intertainment AG as of 31 December 2024 is -0.03.
The ebit (3y)/ev for Intertainment AG as of 31 December 2024 is -0.02.

Period End (TTM)	EBIT/EV	EBIT (3y)/EV
2024-12-31	-0.03	-0.02
2024-09-30	-0.04	-0.03
2024-06-30
2024-03-31
2023-12-31
2023-09-30	0.00	0.00
2023-06-30
2023-03-31
2022-12-31
2022-09-30	0.00	-0.01
2022-06-30	0.01	-0.00
2022-03-31	0.00	-0.01
2021-12-31	0.00	-0.01
2021-09-30	0.00	-0.01
2021-06-30	0.00	-0.00
2021-03-31	-0.00	0.00
2020-12-31	-0.00	0.01
2020-09-30	-0.01	0.01
2020-06-30	-0.02	0.01

Management Effectiveness

The roa for Intertainment AG as of 31 December 2024 is -1.92.
The roic for Intertainment AG as of 31 December 2024 is -5.53.
The croic for Intertainment AG as of 31 December 2024 is 0.28.
The ocroic for Intertainment AG as of 31 December 2024 is -3.76.

Period End (TTM)	ROA	ROE	ROIC	CROIC	OCROIC
2024-12-31	-1.92		-5.53	0.28	-3.76
2024-09-30	-1.06
2024-06-30	-0.72		-2.09	1.09	-1.59
2024-03-31
2023-12-31	-1.55		-0.98	0.32	-0.98
2023-09-30
2023-06-30	-0.89		-1.53	0.00	-1.92
2023-03-31
2022-12-31	0.46
2022-09-30
2022-06-30	0.53		0.77	0.22	-0.26
2022-03-31	0.00
2021-12-31	0.02		2.37
2021-09-30	0.00
2021-06-30	0.02
2021-03-31	-0.12
2020-12-31	-0.11
2020-09-30	-0.51
2020-06-30	-0.70

Gross Margins

The gross margin for Intertainment AG as of 31 December 2024 is 0.58.
The net margin for Intertainment AG as of 31 December 2024 is -13.88.
The operating margin for Intertainment AG as of 31 December 2024 is -3.65.

Gross Margin: The Gross Margin is the ratio of revenue left after substracting the Cost of Goods Sold. It is calculated as 1.0 - (Revenue - COGS ) / Revenue.

Net Margin: The Net Margin (aka Profit Margin) is the ratio of revenue left after substracting the Net Income. It is calculated as Net Income / Revenue.

Operating Margin: The Operaing Margin is the ratio of revenue left after substracting the Operating Income. It is calculated as Operating Income / Revenue.

Period End (TTM)	Gross Margin	Net Margin	Operating Margin
2024-12-31	0.58	-13.88	-3.65
2024-09-30	0.90	-1.75	0.31
2024-06-30	0.90	-1.75	0.31
2024-03-31	0.91	-1.85	0.29
2023-12-31	0.91	-1.85	0.29
2023-09-30
2023-06-30	0.89	-1.85	0.29
2023-03-31
2022-12-31	1.00	-0.64	-0.07
2022-09-30		0.00	-0.07
2022-06-30	1.00	0.90	1.04
2022-03-31		0.00	0.99
2021-12-31	0.93	0.82	0.94
2021-09-30		0.00	0.41
2021-06-30	0.93	0.01	0.08
2021-03-31	0.89	-0.10	0.01
2020-12-31	0.81	-0.41	-0.19
2020-09-30	0.72	-2.74	-2.16
2020-06-30	0.47	-9.16	-7.57