Financhill
Buy
60

INTZ Quote, Financials, Valuation and Earnings

Last price:
$1.25
Seasonality move :
23.09%
Day range:
$1.11 - $1.26
52-week range:
$0.35 - $7.34
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.55x
P/B ratio:
10.05x
Volume:
449K
Avg. volume:
472.2K
1-year change:
-29.61%
Market cap:
$24.4M
Revenue:
$5.8M
EPS (TTM):
-$2.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.6M $7.3M $7.5M $5.6M $5.8M
Revenue Growth (YoY) -51.48% 9.94% 3.46% -25.48% 2.85%
 
Cost of Revenues $2.7M $3.6M $3.4M $1.3M $1.3M
Gross Profit $3.9M $3.7M $4.2M $4.4M $4.4M
Gross Profit Margin 59.07% 50.24% 55.45% 77.6% 76.76%
 
R&D Expenses $3.8M $6.3M $6.5M $5.6M $4.4M
Selling, General & Admin $6.6M $16.8M $14M $10.8M $8.4M
Other Inc / (Exp) -- -- $385K $43K -$6K
Operating Expenses $10.4M $23.2M $20.5M $16.4M $12.9M
Operating Income -$6.5M -$19.5M -$16.3M -$12M -$8.4M
 
Net Interest Expenses -- -- $331K $1.9M --
EBT. Incl. Unusual Items -$6.5M -$18.8M -$16.2M -$13.9M -$7.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.5M -$18.8M -$16.2M -$13.9M -$7.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.5M -$18.8M -$16.2M -$13.9M -$7.8M
 
Basic EPS (Cont. Ops) -$9.00 -$1.05 -$16.39 -$11.46 -$1.63
Diluted EPS (Cont. Ops) -$9.00 -$1.05 -$16.39 -$11.46 -$1.63
Weighted Average Basic Share $733.9K $18M $990K $1.2M $5.3M
Weighted Average Diluted Share $733.9K $18M $990K $1.2M $5.3M
 
EBITDA -$6.3M -$18M -$12.6M -$10.3M -$5.8M
EBIT -$6.5M -$18.8M -$13.9M -$12M -$7.5M
 
Revenue (Reported) $6.6M $7.3M $7.5M $5.6M $5.8M
Operating Income (Reported) -$6.5M -$19.5M -$16.3M -$12M -$8.4M
Operating Income (Adjusted) -$6.5M -$18.8M -$13.9M -$12M -$7.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6M $1.6M $1.4M $1.4M $1.7M
Revenue Growth (YoY) -38.57% 4.11% -12.22% -5.4% 22.69%
 
Cost of Revenues $659K $826K $540K $290K $421K
Gross Profit $921K $819K $904K $1.1M $1.3M
Gross Profit Margin 58.29% 49.79% 62.6% 78.77% 74.88%
 
R&D Expenses $1.1M $1.5M $1.9M $1.1M $1.2M
Selling, General & Admin $3.8M $3.2M $3.5M $2.3M $1.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.9M $4.7M $5.4M $3.5M $3.2M
Operating Income -$3.9M -$3.8M -$4.5M -$2.4M -$1.9M
 
Net Interest Expenses -- -- $678K $429K $54K
EBT. Incl. Unusual Items -$3.9M -$3.9M -$5.2M -$2.8M -$2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.9M -$3.9M -$5.2M -$2.8M -$2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.9M -$3.9M -$5.2M -$2.8M -$2M
 
Basic EPS (Cont. Ops) -$4.60 -$4.00 -$0.25 -$0.09 -$0.36
Diluted EPS (Cont. Ops) -$4.60 -$4.00 -$0.25 -$0.09 -$0.36
Weighted Average Basic Share $838.5K $956.3K $1M $1.6M $15.6M
Weighted Average Diluted Share $838.5K $956.3K $1M $1.6M $15.6M
 
EBITDA -$3.9M -$3.5M -$4.1M -$1.9M -$1.4M
EBIT -$3.9M -$3.8M -$4.5M -$2.4M -$1.9M
 
Revenue (Reported) $1.6M $1.6M $1.4M $1.4M $1.7M
Operating Income (Reported) -$3.9M -$3.8M -$4.5M -$2.4M -$1.9M
Operating Income (Adjusted) -$3.9M -$3.8M -$4.5M -$2.4M -$1.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.6M $7.3M $7.5M $5.6M $5.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7M $3.1M $3.4M $1.3M $1.3M
Gross Profit $3.9M $4.2M $4.2M $4.4M $4.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.8M $6.3M $6.5M $5.6M $4.4M
Selling, General & Admin $6.6M $17.3M $14M $10.8M $8.4M
Other Inc / (Exp) -- $635K $385K $2K --
Operating Expenses $10.4M $23.7M $20.5M $16.4M $12.9M
Operating Income -$6.5M -$19.5M -$16.3M -$12M -$8.4M
 
Net Interest Expenses -- -- $331K $1.8M --
EBT. Incl. Unusual Items -$6.5M -$18.8M -$16.2M -$13.9M -$7.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.5M -$18.8M -$16.2M -$13.9M -$7.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.5M -$18.8M -$16.2M -$13.9M -$7.8M
 
Basic EPS (Cont. Ops) -$8.40 -$20.80 -$11.65 -$10.28 -$2.18
Diluted EPS (Cont. Ops) -$8.40 -$20.80 -$11.65 -$10.28 -$2.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.3M -$18M -$12.6M -$10.3M -$5.8M
EBIT -$6.5M -$18.8M -$13.9M -$12M -$7.5M
 
Revenue (Reported) $6.6M $7.3M $7.5M $5.6M $5.8M
Operating Income (Reported) -$6.5M -$19.5M -$16.3M -$12M -$8.4M
Operating Income (Adjusted) -$6.5M -$18.8M -$13.9M -$12M -$7.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $7.3M $7.5M $5.6M $5.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1M $3.4M $1.3M $1.3M --
Gross Profit $4.2M $4.2M $4.4M $4.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.3M $6.5M $5.6M $4.4M --
Selling, General & Admin $17.3M $14M $10.8M $8.4M --
Other Inc / (Exp) $635K $385K $2K -- --
Operating Expenses $23.7M $20.5M $16.4M $12.9M --
Operating Income -$19.5M -$16.3M -$12M -$8.4M --
 
Net Interest Expenses -- $1.3M $1.8M $100K --
EBT. Incl. Unusual Items -$18.8M -$16.2M -$13.9M -$7.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$18.8M -$16.2M -$13.9M -$7.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.8M -$16.2M -$13.9M -$7.8M --
 
Basic EPS (Cont. Ops) -$20.80 -$11.65 -$10.28 -$2.18 --
Diluted EPS (Cont. Ops) -$20.80 -$11.65 -$10.28 -$2.18 --
Weighted Average Basic Share $3.6M $4M $4.8M $28.3M --
Weighted Average Diluted Share $3.6M $4M $4.8M $28.3M --
 
EBITDA -$18M -$12.6M -$10.3M -$5.8M --
EBIT -$18.8M -$13.9M -$12M -$7.5M --
 
Revenue (Reported) $7.3M $7.5M $5.6M $5.8M --
Operating Income (Reported) -$19.5M -$16.3M -$12M -$8.4M --
Operating Income (Adjusted) -$18.8M -$13.9M -$12M -$7.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $16.7M $4.1M $3M $139K $4.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2M $1M $530K $364K $169K
Inventory -- -- -- -- --
Prepaid Expenses $370K $356K $514K $331K $491K
Other Current Assets -- -- -- -- --
Total Current Assets $18.3M $5.5M $5.4M $1.1M $5.5M
 
Property Plant And Equipment $1.5M $3.6M $3.7M $4.9M $5.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $79K $166K $143K $171K $281K
Total Assets $19.9M $9.2M $9.3M $6.2M $11.5M
 
Accounts Payable $408K $718K $1.3M $2.2M $1.5M
Accrued Expenses $597K $512K $410K $199K $262K
Current Portion Of Long-Term Debt $421K -- -- -- --
Current Portion Of Capital Lease Obligations $508K $1.6M $961K $562K $614K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.1M $3.4M $13.2M $14.3M $3.7M
 
Long-Term Debt $212K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4.2M $5.3M $13.5M $15.8M $5.3M
 
Common Stock $174K $191K $11K $18K $4M
Other Common Equity Adj -$43K -$43K -$43K -$43K -$43K
Common Equity $15.7M $3.9M -$4.2M -$9.6M $2.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.7M $3.9M -$4.2M -$9.6M $6.3M
 
Total Liabilities and Equity $19.9M $9.2M $9.3M $6.2M $11.5M
Cash and Short Terms $16.7M $4.1M $3M $139K $4.9M
Total Debt $633K -- $10.1M $10.8M $529K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $16.7M $4.1M $3M $139K $4.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2M $1M $530K $364K $169K
Inventory -- -- -- -- --
Prepaid Expenses $370K $356K $514K $331K $491K
Other Current Assets -- -- -- -- --
Total Current Assets $18.3M $5.5M $5.4M $1.1M $5.5M
 
Property Plant And Equipment $1.5M $3.6M $3.7M $4.9M $5.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $79K $166K $143K $171K $281K
Total Assets $19.9M $9.2M $9.3M $6.2M $11.5M
 
Accounts Payable $408K $718K $1.3M $2.2M $1.5M
Accrued Expenses $597K $512K $410K $199K $262K
Current Portion Of Long-Term Debt $421K -- -- -- --
Current Portion Of Capital Lease Obligations $508K $1.6M $961K $562K $614K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.1M $3.4M $13.2M $14.3M $3.7M
 
Long-Term Debt $212K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4.2M $5.3M $13.5M $15.8M $5.3M
 
Common Stock $174K $191K $11K $18K $4M
Other Common Equity Adj -$43K -$43K -$43K -$43K -$43K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.7M $3.9M -$4.2M -$9.6M $6.3M
 
Total Liabilities and Equity $19.9M $9.2M $9.3M $6.2M $11.5M
Cash and Short Terms $16.7M $4.1M $3M $139K $4.9M
Total Debt $633K -- $10.1M $10.8M $529K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.5M -$18.8M -$16.2M -$13.9M -$7.8M
Depreciation & Amoritzation $231K $780K $1.3M $1.7M $1.6M
Stock-Based Compensation $322K $1.3M $1.5M $972K $343K
Change in Accounts Receivable $333K $172K $504K $97K $106K
Change in Inventories -- -- -- -- --
Cash From Operations -$5.2M -$16.6M -$13.2M -$7.8M -$6.3M
 
Capital Expenditures $320K $1.1M $1.5M $1.4M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$320K -$1.1M -$1.5M -$1.4M -$1.8M
 
Dividends Paid (Ex Special Dividend) -$99K -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $629K -- $10M -- $1.8M
Long-Term Debt Repaid -$43K -$699K -$2.1M -$690K -$2.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$719K -$5K --
Cash From Financing $18.9M $5.1M $13.6M $6.3M $12.8M
 
Beginning Cash (CF) $3.3M $16.7M $4.1M $3M $139K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.4M -$12.6M -$1.1M -$2.9M $4.7M
Ending Cash (CF) $16.7M $4.1M $3M $139K $4.9M
 
Levered Free Cash Flow -$5.5M -$17.7M -$14.7M -$9.2M -$8.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.9M -$3.9M -$5.2M -$2.8M -$2M
Depreciation & Amoritzation $67K $314K $383K $445K $465K
Stock-Based Compensation $148K $188K $350K $254K $79K
Change in Accounts Receivable -$203K $13K $386K $76K $695K
Change in Inventories -- -- -- -- --
Cash From Operations -$2.8M -$3.8M -$3.6M -$3M -$178K
 
Capital Expenditures $167K $15K $366K $407K $758K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$167K -$16K -$366K -$407K -$758K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$11K -$60K -$1.1M -$634K -$600K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$9K -- --
Cash From Financing $18.2M $745K $108K $3.4M $4.7M
 
Beginning Cash (CF) $1.5M $7.2M $6.9M $177K $1.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.2M -$3.1M -$3.9M -$38K $3.8M
Ending Cash (CF) $16.7M $4.1M $3M $139K $4.9M
 
Levered Free Cash Flow -$3M -$3.8M -$4M -$3.4M -$936K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.5M -$18.8M -$16.2M -$13.9M -$7.8M
Depreciation & Amoritzation $231K $780K $1.3M $1.7M $1.6M
Stock-Based Compensation $322K $1.3M $1.5M $972K $343K
Change in Accounts Receivable $333K $172K $504K $97K $106K
Change in Inventories -- -- -- -- --
Cash From Operations -$5.2M -$16.6M -$13.2M -$7.8M -$6.3M
 
Capital Expenditures $320K $1.1M $1.5M $1.4M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$320K -$1.1M -$1.5M -$1.4M -$1.8M
 
Dividends Paid (Ex Special Dividend) -$99K -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $10M -- $1.8M
Long-Term Debt Repaid -$43K -$699K -$2.1M -$690K -$2.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$719K -$5K --
Cash From Financing $18.9M $5.1M $13.6M $6.3M $12.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.4M -$12.6M -$1.1M -$2.9M $4.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$5.5M -$17.7M -$14.7M -$9.2M -$8.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$18.8M -$16.2M -$13.9M -$7.8M --
Depreciation & Amoritzation $780K $1.3M $1.7M $1.6M --
Stock-Based Compensation $1.3M $1.5M $972K $343K --
Change in Accounts Receivable $172K $504K $97K $106K --
Change in Inventories -- -- -- -- --
Cash From Operations -$16.6M -$13.2M -$7.8M -$6.3M --
 
Capital Expenditures $1.1M $1.5M $1.4M $1.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M -$1.5M -$1.4M -$1.8M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $10M -- $1.8M --
Long-Term Debt Repaid -$699K -$2.1M -$690K -$2.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$719K -$5K -- --
Cash From Financing $5.1M $13.6M $6.3M $12.8M --
 
Beginning Cash (CF) $46.3M $24.1M $3.9M $2.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.6M -$1.1M -$2.9M $4.7M --
Ending Cash (CF) $33.7M $23M $1M $7.5M --
 
Levered Free Cash Flow -$17.7M -$14.7M -$9.2M -$8.1M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Netflix a Must-own Stock?
Is Netflix a Must-own Stock?

The early months of 2025 have been very hard on…

Why Did Bill Ackman Buy Uber Stock?
Why Did Bill Ackman Buy Uber Stock?

In February, Pershing Square manager Bill Ackman revealed that his…

Should You Buy Alibaba Stock Despite the Risks?
Should You Buy Alibaba Stock Despite the Risks?

Markets rebounded slightly after U.S. President Donald Trump announced a…

Stock Ideas

Buy
59
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 36x

Alerts

Sell
48
FI alert for Apr 25

Fiserv [FI] is up 0.33% over the past day.

Buy
66
FARO alert for Apr 25

Faro Technologies [FARO] is up 0.93% over the past day.

Buy
55
PI alert for Apr 25

Impinj [PI] is up 2.15% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock