MODN
Model N, Inc.
MODN
(0.5)30,00 USD
0.06% ROA
0.22% ROE
4491.41x PER
1.182.690.000,00 USD
208.25% DER
0% Yield
0.1% NPM
Model N, Inc. Stock Analysis
Model N, Inc. Fundamental Analysis
Fundamental analysis in stock investing is like studying the foundation of a house before buying it. It involves looking at a company's financial health, like its earnings, assets, and debts, to determine if it's a good investment based on its fundamental strength and potential for growth.
| # | Analysis | Rating |
|---|---|---|
| 1 |
Assets Growth
This company's revenue has experienced steady growth over the last five years, indicating a reliable and prosperous financial trajectory. |
|
| 2 |
ROE
Negative ROE (-38.53%) indicates poor financial performance, raising concerns about profitability and efficiency in utilizing shareholders' equity. |
|
| 3 |
ROA
The stock's ROA (-11.06%) suggests that it's struggling to generate profits from its assets, making it a risky choice for investment. |
|
| 4 |
PBV
The stock's elevated P/BV ratio (8.69x) raises concerns about its overvaluation, making it an imprudent choice for investors seeking value. |
|
| 5 |
DER
The company has a high debt to equity ratio (282%), which means it owes a lot of money compared to what it actually owns, making it financially risky. |
|
| 6 |
Revenue Growth
Company has experienced no growth in revenue over the past three years, suggesting limited profitability and making it a less desirable investment opportunity. |
|
| 7 |
Net Profit Growth
The net profit of this company has shown no signs of growth over the last five years, suggesting limited profitability and making it a less attractive investment opportunity. |
|
| 8 |
Graham Number
The Graham number analysis indicates that this company's stock price is likely overpriced, raising concerns about its investment potential. |
|
| 9 |
Dividend Growth
The company's dividend growth has remained flat for the past three years, offering no indication of improved returns and making it a less advantageous investment opportunity. |
|
| 10 |
Dividend
Investors should note the absence of dividends from the company in the last three years, indicating potential financial challenges. |
|
| 11 |
Buffet Intrinsic Value
Based on Warren Buffett's formula, the company's stock seems overpriced (17), indicating a potential drawback for investors as its market price exceeds its estimated intrinsic value. |
Model N, Inc. Technical Analysis
Technical analysis in stock investing is like reading the patterns on a weather map to predict future weather conditions. It involves studying past stock price movements and trading volumes to make predictions about where a stock's price might go next, without necessarily looking at the company's financial health.
| # | Analysis | Recommendation |
|---|---|---|
| 1 | Awesome Oscillator | Hold |
| 2 | MACD | Buy |
| 3 | RSI | Hold |
| 4 | Stoch RSI | Sell |
Model N, Inc. Price Chart
Financial Statements
Financial statements are like report cards for companies. They show how much money a company makes (income statement), what it owns and owes (balance sheet), and where it spends its money (cash flow statement), helping stock investors understand if a company is healthy and worth investing in.
Income Statements
An income statement for a company is like a scoreboard for its profits and losses. It shows how much money the company made (revenue) and how much it spent to make that money (expenses), helping stock investors see if a company is making a profit or not.
Revenue in stock investing is the total amount of money a company earns from its sales, and it's a key factor that investors consider to assess a company's financial performance and growth potential.
| Year | Revenue | Growth |
|---|---|---|
| 2010 | 50.441.000 | |
| 2011 | 65.171.000 | 22.6% |
| 2012 | 84.258.000 | 22.65% |
| 2013 | 101.904.000 | 17.32% |
| 2014 | 81.756.000 | -24.64% |
| 2015 | 93.768.000 | 12.81% |
| 2016 | 106.971.000 | 12.34% |
| 2017 | 131.169.000 | 18.45% |
| 2018 | 154.632.000 | 15.17% |
| 2019 | 141.235.000 | -9.49% |
| 2020 | 161.056.000 | 12.31% |
| 2021 | 193.445.000 | 16.74% |
| 2022 | 219.164.000 | 11.74% |
| 2023 | 249.463.000 | 12.15% |
| 2024 | 260.444.000 | 4.22% |
Research and Development Expenses are the costs a company incurs to create and improve its products or services, which can be important for investors to evaluate a company's innovation and potential for future growth.
| Year | Research and Development Expenses | Growth |
|---|---|---|
| 2010 | 12.702.000 | |
| 2011 | 13.809.000 | 8.02% |
| 2012 | 17.695.000 | 21.96% |
| 2013 | 16.772.000 | -5.5% |
| 2014 | 18.710.000 | 10.36% |
| 2015 | 17.906.000 | -4.49% |
| 2016 | 23.706.000 | 24.47% |
| 2017 | 31.064.000 | 23.69% |
| 2018 | 32.416.000 | 4.17% |
| 2019 | 30.009.000 | -8.02% |
| 2020 | 34.361.000 | 12.67% |
| 2021 | 44.661.000 | 23.06% |
| 2022 | 47.604.000 | 6.18% |
| 2023 | 48.452.000 | 1.75% |
| 2024 | 50.352.000 | 3.77% |
General and Administrative Expenses are the costs a company incurs to run its day-to-day operations, such as office rent, salaries, and utilities, which investors consider to understand a company's overall efficiency and management effectiveness.
| Year | General and Administrative Expenses | Growth |
|---|---|---|
| 2010 | 6.945.000 | |
| 2011 | 7.860.000 | 11.64% |
| 2012 | 10.584.000 | 25.74% |
| 2013 | 16.063.000 | 34.11% |
| 2014 | 19.671.000 | 18.34% |
| 2015 | 23.132.000 | 14.96% |
| 2016 | 30.051.000 | 23.02% |
| 2017 | 36.281.000 | 17.17% |
| 2018 | 42.178.000 | 13.98% |
| 2019 | 27.213.000 | -54.99% |
| 2020 | 28.826.000 | 5.6% |
| 2021 | 33.311.000 | 13.46% |
| 2022 | 39.676.000 | 16.04% |
| 2023 | 42.900.000 | 7.52% |
| 2024 | 48.472.000 | 11.5% |
EBITDA stands for Earnings Before Interest, Taxes, Depreciation, and Amortization. It is a measure that helps stock investors analyze a company's profitability by looking at its earnings without considering certain expenses. This helps to get a clearer picture of the company's financial performance and its ability to generate cash flow.
| Year | EBITDA | Growth |
|---|---|---|
| 2010 | 2.453.000 | |
| 2011 | 3.542.000 | 30.75% |
| 2012 | -2.977.000 | 218.98% |
| 2013 | 3.292.000 | 190.43% |
| 2014 | -16.625.000 | 119.8% |
| 2015 | -15.041.000 | -10.53% |
| 2016 | -26.897.000 | 44.08% |
| 2017 | -30.488.000 | 11.78% |
| 2018 | -11.757.000 | -159.32% |
| 2019 | -8.540.000 | -37.67% |
| 2020 | -1.032.000 | -727.52% |
| 2021 | -6.652.000 | 84.49% |
| 2022 | -3.406.000 | -95.3% |
| 2023 | 13.241.000 | 125.72% |
| 2024 | 2.524.000 | -424.6% |
Gross profit is the money a company makes from selling its products or services after subtracting the cost of producing or providing them, and it is an important measure for investors to understand a company's profitability.
| Year | Gross Profit | Growth |
|---|---|---|
| 2010 | 32.026.000 | |
| 2011 | 38.251.000 | 16.27% |
| 2012 | 43.722.000 | 12.51% |
| 2013 | 55.722.000 | 21.54% |
| 2014 | 44.012.000 | -26.61% |
| 2015 | 52.199.000 | 15.68% |
| 2016 | 53.278.000 | 2.03% |
| 2017 | 70.073.000 | 23.97% |
| 2018 | 89.298.000 | 21.53% |
| 2019 | 75.105.000 | -18.9% |
| 2020 | 95.560.000 | 21.41% |
| 2021 | 106.797.000 | 10.52% |
| 2022 | 122.044.000 | 12.49% |
| 2023 | 141.245.000 | 13.59% |
| 2024 | 143.352.000 | 1.47% |
Net income in stock investing is like the money a company actually gets to keep as profit after paying all its bills, and it's an important measure to understand how well a company is doing financially.
| Year | Net Profit | Growth |
|---|---|---|
| 2010 | 624.000 | |
| 2011 | 1.482.000 | 57.89% |
| 2012 | -5.693.000 | 126.03% |
| 2013 | -926.000 | -514.79% |
| 2014 | -20.881.000 | 95.57% |
| 2015 | -19.639.000 | -6.32% |
| 2016 | -33.111.000 | 40.69% |
| 2017 | -39.547.000 | 16.27% |
| 2018 | -28.207.000 | -40.2% |
| 2019 | -19.293.000 | -46.2% |
| 2020 | -13.664.000 | -41.2% |
| 2021 | -29.737.000 | 54.05% |
| 2022 | -28.635.000 | -3.85% |
| 2023 | -33.922.000 | 15.59% |
| 2024 | -5.548.000 | -511.43% |
EPS, or earnings per share, is a measure that shows how much profit a company has earned for each outstanding share of its stock, and it is important for stock investors as it helps understand the profitability of a company and compare it with other companies in the market.
| Year | Earning per Share (EPS) | Growth |
|---|---|---|
| 2010 | 0 | |
| 2011 | 0 | 0% |
| 2012 | 0 | 0% |
| 2013 | 0 | 0% |
| 2014 | -1 | 0% |
| 2015 | -1 | 0% |
| 2016 | -1 | 100% |
| 2017 | -1 | 0% |
| 2018 | -1 | 0% |
| 2019 | -1 | 0% |
| 2020 | 0 | 0% |
| 2021 | -1 | 0% |
| 2022 | -1 | 0% |
| 2023 | -1 | 0% |
| 2024 | 0 | 0% |
Cashflow Statements
Cashflow statements show the movement of money in and out of a company, helping stock investors understand how much money a company makes and spends. By examining cashflow statements, investors can assess if a company is generating enough cash to pay its bills, invest in growth, and provide returns to stockholders.
Free cash flow is the leftover cash that a company generates after covering its operating expenses and capital expenditures, which is important for stock investors as it shows how much money a company has available to invest in growth, pay dividends, or reduce debt.
| Year | Free Cashflow | Growth |
|---|---|---|
| 2010 | 3.522.000 | |
| 2011 | 2.336.000 | -50.77% |
| 2012 | 2.818.000 | 17.1% |
| 2013 | -5.547.000 | 150.8% |
| 2014 | -8.266.000 | 32.89% |
| 2015 | -13.378.000 | 38.21% |
| 2016 | -15.498.000 | 13.68% |
| 2017 | -12.693.000 | -22.1% |
| 2018 | 2.271.000 | 658.92% |
| 2019 | 10.170.000 | 77.67% |
| 2020 | 13.827.000 | 26.45% |
| 2021 | 18.535.000 | 25.4% |
| 2022 | 24.294.000 | 23.71% |
| 2023 | 23.150.000 | -4.94% |
| 2024 | 28.645.000 | 19.18% |
Operating cash flow represents the cash generated or consumed by a company's day-to-day operations, excluding external investing or financing activities, and is crucial for stock investors as it shows how much cash a company is generating from its core business operations.
| Year | Operating Cashflow | Growth |
|---|---|---|
| 2010 | 4.772.000 | |
| 2011 | 3.115.000 | -53.19% |
| 2012 | 5.723.000 | 45.57% |
| 2013 | -414.000 | 1482.37% |
| 2014 | -6.050.000 | 93.16% |
| 2015 | -8.772.000 | 31.03% |
| 2016 | -12.324.000 | 28.82% |
| 2017 | -11.965.000 | -3% |
| 2018 | 2.523.000 | 574.24% |
| 2019 | 10.450.000 | 75.86% |
| 2020 | 14.406.000 | 27.46% |
| 2021 | 19.590.000 | 26.46% |
| 2022 | 25.287.000 | 22.53% |
| 2023 | 23.597.000 | -7.16% |
| 2024 | 28.885.000 | 18.31% |
Capex, short for capital expenditures, refers to the money a company spends on acquiring or upgrading tangible assets like buildings, equipment, or technology, which is important for stock investors as it indicates how much a company is investing in its infrastructure to support future growth and profitability.
| Year | Capital Expenditure | Growth |
|---|---|---|
| 2010 | 1.250.000 | |
| 2011 | 779.000 | -60.46% |
| 2012 | 2.905.000 | 73.18% |
| 2013 | 5.133.000 | 43.41% |
| 2014 | 2.216.000 | -131.63% |
| 2015 | 4.606.000 | 51.89% |
| 2016 | 3.174.000 | -45.12% |
| 2017 | 728.000 | -335.99% |
| 2018 | 252.000 | -188.89% |
| 2019 | 280.000 | 10% |
| 2020 | 579.000 | 51.64% |
| 2021 | 1.055.000 | 45.12% |
| 2022 | 993.000 | -6.24% |
| 2023 | 447.000 | -122.15% |
| 2024 | 240.000 | -86.25% |
Balance Sheet
Balance sheets provide a snapshot of a company's financial health and its assets (such as cash, inventory, and property) and liabilities (like debts and obligations) at a specific point in time. For stock investors, balance sheets help assess the company's overall worth and evaluate its ability to meet financial obligations and support future growth.
Equity refers to the ownership interest or stake that shareholders have in a company, representing their claim on its assets and earnings after all debts and liabilities are paid.
| Year | Equity | Growth |
|---|---|---|
| 2011 | -49.703.000 | |
| 2012 | -52.263.000 | 4.9% |
| 2013 | 93.618.000 | 155.83% |
| 2014 | 88.964.000 | -5.23% |
| 2015 | 83.062.000 | -7.11% |
| 2016 | 66.202.000 | -25.47% |
| 2017 | 41.261.000 | -60.45% |
| 2018 | 40.034.000 | -3.06% |
| 2019 | 52.722.000 | 24.07% |
| 2020 | 124.671.000 | 57.71% |
| 2021 | 123.518.000 | -0.93% |
| 2022 | 134.621.000 | 8.25% |
| 2023 | 115.463.000 | -16.59% |
| 2024 | 137.023.000 | 15.73% |
Assets represent the valuable resources that a company owns, such as cash, inventory, property, and equipment, and understanding a company's assets helps investors assess its value and potential for generating future profits.
| Year | Assets | Growth |
|---|---|---|
| 2011 | 36.954.000 | |
| 2012 | 40.598.000 | 8.98% |
| 2013 | 134.472.000 | 69.81% |
| 2014 | 129.131.000 | -4.14% |
| 2015 | 121.970.000 | -5.87% |
| 2016 | 112.967.000 | -7.97% |
| 2017 | 171.936.000 | 34.3% |
| 2018 | 166.153.000 | -3.48% |
| 2019 | 169.593.000 | 2.03% |
| 2020 | 320.290.000 | 47.05% |
| 2021 | 363.790.000 | 11.96% |
| 2022 | 392.247.000 | 7.25% |
| 2023 | 500.095.000 | 21.57% |
| 2024 | 538.400.000 | 7.11% |
Liabilities refer to the financial obligations or debts that a company owes to creditors or external parties, and understanding a company's liabilities is important for investors as it helps assess the company's financial risk and ability to meet its obligations.
| Year | Liabilities | Growth |
|---|---|---|
| 2011 | 86.657.000 | |
| 2012 | 92.861.000 | 6.68% |
| 2013 | 40.854.000 | -127.3% |
| 2014 | 40.167.000 | -1.71% |
| 2015 | 38.908.000 | -3.24% |
| 2016 | 46.765.000 | 16.8% |
| 2017 | 130.675.000 | 64.21% |
| 2018 | 126.119.000 | -3.61% |
| 2019 | 116.871.000 | -7.91% |
| 2020 | 195.619.000 | 40.26% |
| 2021 | 240.272.000 | 18.58% |
| 2022 | 257.626.000 | 6.74% |
| 2023 | 384.632.000 | 33.02% |
| 2024 | 401.377.000 | 4.17% |
Model N, Inc. Financial Ratio (TTM)
Valuation Metrics
- Revenue per Share
- 6.53
- Net Income per Share
- 0.01
- Price to Earning Ratio
- 4491.41x
- Price To Sales Ratio
- 4.61x
- POCF Ratio
- 19.37
- PFCF Ratio
- 19.69
- Price to Book Ratio
- 8.59
- EV to Sales
- 4.44
- EV Over EBITDA
- 84.52
- EV to Operating CashFlow
- 18.74
- EV to FreeCashFlow
- 18.95
- Earnings Yield
- 0
- FreeCashFlow Yield
- 0.05
- Market Cap
- 1,18 Bil.
- Enterprise Value
- 1,14 Bil.
- Graham Number
- 0.72
- Graham NetNet
- -0.19
Income Statement Metrics
- Net Income per Share
- 0.01
- Income Quality
- 231.82
- ROE
- 0
- Return On Assets
- 0
- Return On Capital Employed
- -0.01
- Net Income per EBT
- 0.08
- EBT Per Ebit
- -1.19
- Ebit per Revenue
- -0.01
- Effective Tax Rate
- 0.92
Margins
- Sales, General, & Administrative to Revenue
- 0.17
- Research & Developement to Revenue
- 0.19
- Stock Based Compensation to Revenue
- 0.16
- Gross Profit Margin
- 0.57
- Operating Profit Margin
- -0.01
- Pretax Profit Margin
- 0.01
- Net Profit Margin
- 0
Dividends
- Dividend Yield
- 0
- Dividend Yield %
- 0
- Payout Ratio
- 0
- Dividend Per Share
- 0
Operating Metrics
- Operating Cashflow per Share
- 1.55
- Free CashFlow per Share
- 1.53
- Capex to Operating CashFlow
- -0.01
- Capex to Revenue
- -0
- Capex to Depreciation
- -0.07
- Return on Invested Capital
- -0
- Return on Tangible Assets
- 0
- Days Sales Outstanding
- 112.87
- Days Payables Outstanding
- 14.68
- Days of Inventory on Hand
- 0
- Receivables Turnover
- 3.23
- Payables Turnover
- 24.86
- Inventory Turnover
- 111469000
- Capex per Share
- -0.02
Balance Sheet
- Cash per Share
- 8,53
- Book Value per Share
- 3,49
- Tangible Book Value per Share
- 1.14
- Shareholders Equity per Share
- 3.49
- Interest Debt per Share
- 7.39
- Debt to Equity
- 2.08
- Debt to Assets
- 0.53
- Net Debt to EBITDA
- -3.3
- Current Ratio
- 3.82
- Tangible Asset Value
- 0,04 Bil.
- Net Current Asset Value
- 0,02 Bil.
- Invested Capital
- 2.08
- Working Capital
- 0,31 Bil.
- Intangibles to Total Assets
- 0.17
- Average Receivables
- 0,08 Bil.
- Average Payables
- 0,00 Bil.
- Average Inventory
- 2599500.5
- Debt to Market Cap
- 0.24
Dividends
Dividends in stock investing are like rewards that companies give to their shareholders. They are a portion of the company's profits distributed to investors, typically in the form of cash payments, as a way for them to share in the company's success.
| Year | Dividends | Growth |
|---|
Model N, Inc. Profile
About Model N, Inc.
Model N, Inc. provides cloud revenue management solutions for life sciences and high-tech companies. The company offers Global Pricing Management, which minimizes price erosion of products; Global Tender Management that enhances revenue by enabling segmentation and targeting, optimal bid pricing, and post-award tracking; Provider Management, which minimizes rebate overpayments; Payer Management that minimizes revenue leakage and noncompliance of complex contracts; Government Pricing, which optimizes revenue, and reduces the risk of fines and other penalties; and Medicaid that enhances compliance with regulatory requirements and payments of rebate claims timely, as well as at correct rates for government medicaid programs. It also provides Deal Management, which increases deal conversion and pricing consistency; Deal Intelligence that controls price concessions and determines ideal prices; Channel Management, which provides manufacturers a view of inventory, as well as evaluate price protection and stock rotation, and matching available inventory to quotes; Market Development Fund Management that allows companies to streamline their MDF process and reduce revenue leakage; Rebates Management, which centralizes control of rebate programs; and Channel Data Management that automates the process of collection, cleansing, validation, and standardization of channel partner data, such as POS, inventory, and claims. In addition, the company offers implementation, managed, strategic, and customer support services. It primarily serves large and mid-sized organizations worldwide through its direct sales force. The company was incorporated in 1999 and is headquartered in San Mateo, California.
- CEO
- Mr. Jason Blessing
- Employee
- 1.089
- Address
-
777 Mariners Island Boulevard
San Mateo, 94404
Model N, Inc. Executives & BODs
| # | Name | Age |
|---|---|---|
| 1 |
Mr. Chris Lyon Chief Revenue Officer |
70 |
| 2 |
Mr. Errol Hunter Chief Legal Officer |
70 |
| 3 |
Mr. Suresh Kannan Chief Product Officer |
70 |
| 4 |
Mr. Jason Blessing Chief Executive Officer & Director |
70 |
| 5 |
Mr. Timothy M. Adams Chief Financial Officer of Rapid7 & Director |
70 |
| 6 |
Ms. Laura Selig Chief People Officer |
70 |
| 7 |
Mr. John Ederer Chief Financial Officer |
70 |
| 8 |
Mr. Mark Anderson Chief Services Officer |
70 |
| 9 |
Gwyn Lauber Director of Investor Relations |
70 |
| 10 |
Mr. Rehmann Rayani Chief Strategy & Marketing Officer |
70 |
Model N, Inc. Competitors
