Financhill
Sell
19

INTG Quote, Financials, Valuation and Earnings

Last price:
$27.15
Seasonality move :
-0.41%
Day range:
$26.50 - $27.50
52-week range:
$9.57 - $42.50
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.89x
P/B ratio:
--
Volume:
12.6K
Avg. volume:
14.1K
1-year change:
88.59%
Market cap:
$57.9M
Revenue:
$64.4M
EPS (TTM):
-$2.54
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $28.7M $47.2M $57.6M $58.1M $64.4M
Revenue Growth (YoY) -50.6% 64.77% 22% 0.93% 10.73%
 
Cost of Revenues $30.4M $40.9M $49.9M $52.3M $53.8M
Gross Profit -$1.8M $6.3M $7.7M $5.8M $10.6M
Gross Profit Margin -6.15% 13.38% 13.31% 10.05% 16.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $29.3M -$5M $4.3M -$538K --
Operating Expenses $3.1M $2.6M $3.3M $4.4M $2.9M
Operating Income -$4.9M $3.7M $4.3M $1.5M $7.6M
 
Net Interest Expenses $9.7M $9.7M $9.4M $13M $14.4M
EBT. Incl. Unusual Items $14.1M -$11.6M -$1.5M -$12.6M -$7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.6M -$1M $8.4M -$83K $548K
Net Income to Company $10.5M -$10.6M -$9.9M -$12.6M -$7.5M
 
Minority Interest in Earnings $136K -$1.9M -$3.2M -$2.8M -$2.2M
Net Income to Common Excl Extra Items $10.5M -$10.6M -$9.9M -$12.6M -$7.5M
 
Basic EPS (Cont. Ops) $4.68 -$3.92 -$3.03 -$4.46 -$2.47
Diluted EPS (Cont. Ops) $4.07 -$3.92 -$3.03 -$4.46 -$2.47
Weighted Average Basic Share $2.2M $2.2M $2.2M $2.2M $2.2M
Weighted Average Diluted Share $2.6M $2.2M $2.2M $2.2M $2.2M
 
EBITDA -$231K $8.4M $9.8M $7.8M $14.3M
EBIT -$4.9M $3.7M $4.3M $1.5M $7.6M
 
Revenue (Reported) $28.7M $47.2M $57.6M $58.1M $64.4M
Operating Income (Reported) -$4.9M $3.7M $4.3M $1.5M $7.6M
Operating Income (Adjusted) -$4.9M $3.7M $4.3M $1.5M $7.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.9M $16.4M $15.5M $16.9M $17.9M
Revenue Growth (YoY) 58.07% 50.06% -5.36% 9% 5.96%
 
Cost of Revenues $9.6M $12.8M $13.2M $12.9M $14.5M
Gross Profit $1.4M $3.6M $2.4M $4M $3.4M
Gross Profit Margin 12.51% 21.74% 15.16% 23.6% 19.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2M -$635K -$659K $216K --
Operating Expenses $810K $699K $755K $860K $706K
Operating Income $556K $2.9M $1.6M $3.1M $2.7M
 
Net Interest Expenses $2.5M $2.4M $2.4M $3.7M $3.4M
EBT. Incl. Unusual Items -$4M -$259K -$1.6M -$493K -$685K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1M -$58K -$14K $359K $474K
Net Income to Company -$2.9M -$201K -$1.6M -$852K -$1.2M
 
Minority Interest in Earnings -$745K -$2K -$378K -$454K -$624K
Net Income to Common Excl Extra Items -$2.9M -$201K -$1.6M -$852K -$1.2M
 
Basic EPS (Cont. Ops) -$0.97 -$0.09 -$0.56 -$0.18 -$0.25
Diluted EPS (Cont. Ops) -$0.97 -$0.09 -$0.56 -$0.18 -$0.25
Weighted Average Basic Share $2.2M $2.2M $2.2M $2.2M $2.2M
Weighted Average Diluted Share $2.2M $2.2M $2.2M $2.2M $2.2M
 
EBITDA $1.7M $4.2M $3.1M $4.8M $4.4M
EBIT $556K $2.9M $1.6M $3.1M $2.7M
 
Revenue (Reported) $10.9M $16.4M $15.5M $16.9M $17.9M
Operating Income (Reported) $556K $2.9M $1.6M $3.1M $2.7M
Operating Income (Adjusted) $556K $2.9M $1.6M $3.1M $2.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $32.7M $52.7M $56.7M $59.5M $65.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.9M $44.2M $50.2M $52.1M $55.4M
Gross Profit $808K $8.5M $6.5M $7.5M $10M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $15.3M -$3.7M $4.3M $337K --
Operating Expenses $2.6M $2.5M $3.5M $4.5M $2.8M
Operating Income -$1.7M $6M $3.1M $3M $7.2M
 
Net Interest Expenses $9.8M $9.6M $9.9M $14.5M $14.3M
EBT. Incl. Unusual Items $3.3M -$7.9M -$2.9M -$11.5M -$7.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $513K $27K $8.5M $290K $663K
Net Income to Company $2.8M -$7.9M -$11.4M -$11.8M -$7.9M
 
Minority Interest in Earnings -$878K -$1.2M -$3.6M -$2.8M -$2.4M
Net Income to Common Excl Extra Items $2.8M -$7.9M -$11.4M -$11.8M -$7.9M
 
Basic EPS (Cont. Ops) $1.65 -$3.04 -$3.52 -$4.09 -$2.54
Diluted EPS (Cont. Ops) $1.35 -$3.04 -$3.61 -$4.09 -$2.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.9M $10.9M $8.7M $9.5M $13.9M
EBIT -$1.7M $6M $3.1M $3M $7.2M
 
Revenue (Reported) $32.7M $52.7M $56.7M $59.5M $65.4M
Operating Income (Reported) -$1.7M $6M $3.1M $3M $7.2M
Operating Income (Adjusted) -$1.7M $6M $3.1M $3M $7.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.9M $16.4M $15.5M $16.9M $17.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.6M $12.8M $13.2M $12.9M $14.5M
Gross Profit $1.4M $3.6M $2.4M $4M $3.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2M -$635K -$659K $216K --
Operating Expenses $810K $699K $755K $860K $706K
Operating Income $556K $2.9M $1.6M $3.1M $2.7M
 
Net Interest Expenses $2.5M $2.4M $2.4M $3.7M $3.4M
EBT. Incl. Unusual Items -$4M -$259K -$1.6M -$493K -$685K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1M -$58K -$14K $359K $474K
Net Income to Company -$2.9M -$201K -$1.6M -$852K -$1.2M
 
Minority Interest in Earnings -$745K -$2K -$378K -$454K -$624K
Net Income to Common Excl Extra Items -$2.9M -$201K -$1.6M -$852K -$1.2M
 
Basic EPS (Cont. Ops) -$0.97 -$0.09 -$0.56 -$0.18 -$0.25
Diluted EPS (Cont. Ops) -$0.97 -$0.09 -$0.56 -$0.18 -$0.25
Weighted Average Basic Share $2.2M $2.2M $2.2M $2.2M $2.2M
Weighted Average Diluted Share $2.2M $2.2M $2.2M $2.2M $2.2M
 
EBITDA $1.7M $4.2M $3.1M $4.8M $4.4M
EBIT $556K $2.9M $1.6M $3.1M $2.7M
 
Revenue (Reported) $10.9M $16.4M $15.5M $16.9M $17.9M
Operating Income (Reported) $556K $2.9M $1.6M $3.1M $2.7M
Operating Income (Adjusted) $556K $2.9M $1.6M $3.1M $2.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $51.2M $34.4M $31.2M $16.1M $16.1M
Short Term Investments $35.8M $11M $18.3M $7.5M --
Accounts Receivable, Net $340K $1.3M $631K $654K --
Inventory -- -- -- -- --
Prepaid Expenses $552K $775K $1.5M $1.5M --
Other Current Assets -- -- -- -- --
Total Current Assets $52.1M $36.5M $33.2M $18.3M $17.6M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $41K -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $729K $652K $681K $1.1M --
Total Assets $140.3M $126M $122.4M $107.8M $104.1M
 
Accounts Payable $10.1M $10.2M $14.2M $18M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $29.2M $19.7M $131.1M $134.3M $23.1M
 
Long-Term Debt $182.4M $189.4M $85.8M $80M $195.3M
Capital Leases -- -- -- -- --
Total Liabilities $211.6M $209.1M $217M $214.3M $218.4M
 
Common Stock $33K $33K $33K $38K $38K
Other Common Equity Adj -- -- -- -- --
Common Equity -$51.6M -$62.1M -$71.2M -$80.3M -$86.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$19.7M -$20.9M -$23.5M -$26.1M -$28.2M
Total Equity -$71.2M -$83M -$94.6M -$106.5M -$114.3M
 
Total Liabilities and Equity $140.3M $126M $122.4M $107.8M $104.1M
Cash and Short Terms $51.2M $34.4M $31.2M $16.1M $16.1M
Total Debt $187.1M $197.9M $194.8M $191.3M $197.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $42.7M $31.6M $26.3M $17.8M $14.3M
Short Term Investments $23.4M $10.7M $13.6M $7.6M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $42.7M $31.6M $27.1M $17.8M $14.3M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.2M $3.4M $4.2M $4M --
Total Assets $133.8M $125.1M $119.5M $109.3M $102.5M
 
Accounts Payable $3.1M $12.2M $4.3M $3M --
Accrued Expenses $3.4M -- $3.8M $8.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $22.8M $19.8M $129.8M $136.3M $22.5M
 
Long-Term Debt $185.6M $189.3M $86.1M $80.5M $195.6M
Capital Leases -- -- -- -- --
Total Liabilities $208.4M $209.2M $215.8M $216.8M $218M
 
Common Stock $33K $33K $33K $38K $38K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$19.8M -$20.9M -$23.7M -$26.6M -$28.8M
Total Equity -$74.6M -$84.1M -$96.3M -$107.5M -$115.5M
 
Total Liabilities and Equity $133.8M $125.1M $119.5M $109.3M $102.5M
Cash and Short Terms $42.7M $31.6M $26.3M $17.8M $14.3M
Total Debt $188.9M $197M $194.2M $190.8M $196.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $10.5M -$10.6M -$9.9M -$12.6M -$7.5M
Depreciation & Amoritzation $4.4M $4.8M $5.5M $6.3M $6.6M
Stock-Based Compensation $14K $4K -- $1.3M $105K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.4M -$18.4M $4.4M -$2.3M $426K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $2.1M $361K $198K $22K $1K
Cash From Investing $8.2M -$3.9M -$6.1M -$6.4M -$3.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $8.8M $16.7M $5.4M $9M --
Long-Term Debt Repaid -$7.4M -$3.7M -$8.2M -$11.5M --
Repurchase of Common Stock $2.4M $2M $1.5M $599K $394K
Other Financing Activities -$284K -$107K -- -$1.5M --
Cash From Financing -$828K $10.9M -$4.3M -$4.6M $4.5M
 
Beginning Cash (CF) $15.4M $23.3M $12.9M $8.7M $15.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6M -$11.4M -$6M -$13.3M $1M
Ending Cash (CF) $21.4M $12M $6.9M -$4.6M $16.2M
 
Levered Free Cash Flow -$1.4M -$18.4M $4.4M -$2.3M $426K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.9M -$201K -$1.6M -$852K -$1.2M
Depreciation & Amoritzation $1.1M $1.3M $1.5M $1.7M $1.7M
Stock-Based Compensation $2K -- -- $45K $20K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$5.4M $1.4M -$2.2M $2.7M -$415K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $352K $5K $22K -- --
Cash From Investing -$815K -$2.4M -$1.4M -$740K -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.2M -- -- -- --
Long-Term Debt Repaid -$823K -$874K -$593K -$891K --
Repurchase of Common Stock $74K $872K $39K $205K $73K
Other Financing Activities -$39K -- -- -- --
Cash From Financing $2.2M -$1.7M -$632K -$1.1M -$375K
 
Beginning Cash (CF) $19.3M $20.9M $12.8M $10.2M $13.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4M -$2.8M -$4.2M $891K -$1.9M
Ending Cash (CF) $15.3M $18.1M $8.6M $11.1M $11.4M
 
Levered Free Cash Flow -$5.4M $1.4M -$2.2M $2.7M -$415K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.8M -$7.9M -$11.4M -$11.8M -$7.9M
Depreciation & Amoritzation $4.4M $4.9M $5.7M $6.5M $6.6M
Stock-Based Compensation $11K $2K -- -- $80K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.2M -$11.6M $813K $2.6M -$2.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $2.5M $14K $215K -- $1K
Cash From Investing -$7.5M -$5.5M -$5M -$5.8M -$4.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $11.9M -- -- -- --
Long-Term Debt Repaid -$4.3M -$3.7M -$7.9M -$11.8M --
Repurchase of Common Stock $2.3M $2.8M $637K $765K $262K
Other Financing Activities -$289K -- -- -- --
Cash From Financing $5.4M $7M -$3.2M -$5M $5.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.3M -$10.2M -$7.4M -$8.3M -$1.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.2M -$11.6M $813K $2.6M -$2.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.9M -$201K -$1.6M -$852K -$1.2M
Depreciation & Amoritzation $1.1M $1.3M $1.5M $1.7M $1.7M
Stock-Based Compensation $2K -- -- $45K $20K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$5.4M $1.4M -$2.2M $2.7M -$415K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $352K $5K $22K -- --
Cash From Investing -$815K -$2.4M -$1.4M -$740K -$1.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.2M -- -- -- --
Long-Term Debt Repaid -$823K -$874K -$593K -$891K --
Repurchase of Common Stock $74K $872K $39K $205K $73K
Other Financing Activities -$39K -- -- -- --
Cash From Financing $2.2M -$1.7M -$632K -$1.1M -$375K
 
Beginning Cash (CF) $19.3M $20.9M $12.8M $10.2M $13.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4M -$2.8M -$4.2M $891K -$1.9M
Ending Cash (CF) $15.3M $18.1M $8.6M $11.1M $11.4M
 
Levered Free Cash Flow -$5.4M $1.4M -$2.2M $2.7M -$415K

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock