Financhill
Buy
62

INTR Quote, Financials, Valuation and Earnings

Last price:
$8.44
Seasonality move :
9.92%
Day range:
$8.28 - $8.48
52-week range:
$4.00 - $10.22
Dividend yield:
1.3%
P/E ratio:
17.41x
P/S ratio:
1.59x
P/B ratio:
2.05x
Volume:
1.7M
Avg. volume:
2.4M
1-year change:
96.51%
Market cap:
$3.7B
Revenue:
$1.8B
EPS (TTM):
$0.49
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $256.3M $540M $1.1B $1.6B $1.8B
Revenue Growth (YoY) -1.02% 110.7% 101.93% 44.05% 14.2%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$10.7M -$9M $6.6M -$13.9M $101.9M
Operating Expenses $19.9M $38.6M $26.2M -$94.5M -$233.2M
Operating Income -$19.9M -$38.6M -$26.2M $94.5M $233.2M
 
Net Interest Expenses $38.9M $57.1M $146.6M $203.5M $193.8M
EBT. Incl. Unusual Items -$22.5M -$41.2M -$31.2M $94.5M $224.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.3M -$32.6M -$31.9M $17.5M $43.2M
Net Income to Company $6M -$10.2M -$2.7M $70.6M $181.3M
 
Minority Interest in Earnings $2.5M $3.3M -$578.8K $10M $12.2M
Net Income to Common Excl Extra Items $5.9M -$10.2M -$2.7M $70.5M $180.5M
 
Basic EPS (Cont. Ops) $0.00 -$0.05 -$0.01 $0.15 $0.39
Diluted EPS (Cont. Ops) $0.00 -$0.05 -$0.01 $0.15 $0.39
Weighted Average Basic Share $764.4M $266.2M $401.2M $401.8M $435.9M
Weighted Average Diluted Share $764.4M $266.2M $401.2M $401.8M $435.9M
 
EBITDA -- -- -- -- --
EBIT $37.1M $77M $350.8M $672.6M $838.4M
 
Revenue (Reported) $256.3M $540M $1.1B $1.6B $1.8B
Operating Income (Reported) -$19.9M -$38.6M -$26.2M $94.5M $233.2M
Operating Income (Adjusted) $37.1M $77M $350.8M $672.6M $838.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $277.5M $433.5M $478.5M $722.7M
Revenue Growth (YoY) 115.26% 39.82% 56.19% 10.39% 51.03%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $41.8M $66.2M $98.7M $100.6M --
Operating Expenses -- -$37.5M -$32.7M -$55.9M -$79.2M
Operating Income -- $37.5M $32.7M $55.9M $79.2M
 
Net Interest Expenses -- $47.5M $8.7M $820.5K $416.4K
EBT. Incl. Unusual Items -- -$12.6M $30.6M $53M $76.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$7.7M $8.4M $6.1M $11.4M
Net Income to Company $6.5M -$5.5M $21.6M $42M --
 
Minority Interest in Earnings -- $78.7K $2.6M $3.1M $3.6M
Net Income to Common Excl Extra Items -- -$5.6M $21.3M $46.9M $65.3M
 
Basic EPS (Cont. Ops) -- -$0.01 $0.05 $0.10 $0.14
Diluted EPS (Cont. Ops) -- -$0.01 $0.05 $0.10 $0.14
Weighted Average Basic Share $403.6M $403.6M $401.8M $434.9M $440M
Weighted Average Diluted Share $403.6M $403.6M $401.8M $434.9M $440M
 
EBITDA -- -- -- -- --
EBIT -- $97.9M $188.4M $203.7M $380.2M
 
Revenue (Reported) -- $277.5M $433.5M $478.5M $722.7M
Operating Income (Reported) -- $37.5M $32.7M $55.9M $79.2M
Operating Income (Adjusted) -- $97.9M $188.4M $203.7M $380.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $366M $631.1M $1.5B $1.8B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $43.6M $142.2M $35M $70.1M --
Operating Expenses $260.7M $440M -$55.3M -$210.7M -$273.1M
Operating Income -- -- $55.3M $210.7M $273.1M
 
Net Interest Expenses $17.8M $120.9M $157.3M $144.5M $199M
EBT. Incl. Unusual Items -$29.8M -$27.4M $50.1M $208.2M $263.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$18.3M -$31.8M -$1.2M $46.2M $36.9M
Net Income to Company $8.8M -$18.6M $44.9M $153.3M --
 
Minority Interest in Earnings -$2.4M $455.6K $7.6M $10.5M $13.5M
Net Income to Common Excl Extra Items $14.5M -$24.1M $44.4M $161.3M $226.9M
 
Basic EPS (Cont. Ops) $0.01 -$0.03 $0.09 $0.35 $0.49
Diluted EPS (Cont. Ops) -$0.01 -$0.02 $0.09 $0.35 $0.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $4M $250.7M $589.8M $812.8M $1.2B
 
Revenue (Reported) $366M $631.1M $1.5B $1.8B $2.3B
Operating Income (Reported) -- -- $55.3M $210.7M $273.1M
Operating Income (Adjusted) $4M $250.7M $589.8M $812.8M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $209.2M $797.2M $1.2B $1.4B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $53.8M $217.1M $239.4M $325.6M $254.7M
Operating Expenses -$19M -$69.6M -$57.4M -$172.9M -$212.8M
Operating Income $19M $69.6M $57.4M $172.9M $212.8M
 
Net Interest Expenses $17.8M $120.9M $109.5M $96.6M $148.9M
EBT. Incl. Unusual Items -$29.8M -$27.4M $53.3M $165.9M $205.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$22.8M -$22.1M $8.2M $36.4M $29.1M
Net Income to Company $221.2K -$8.2M $39.4M $122.2M $112.8M
 
Minority Interest in Earnings -$2.4M $455.6K $8.2M $8.7M $10.1M
Net Income to Common Excl Extra Items -$6.3M -$8M $39M $129M $176.4M
 
Basic EPS (Cont. Ops) -$0.01 -$0.02 $0.08 $0.28 $0.38
Diluted EPS (Cont. Ops) -$0.01 -$0.02 $0.08 $0.28 $0.38
Weighted Average Basic Share $1.6B $3.4B $1.2B $1.3B $1.3B
Weighted Average Diluted Share $1.6B $3.4B $1.2B $1.3B $1.3B
 
EBITDA -- -- -- -- --
EBIT $4M $250.7M $480.5M $618.7M $961.9M
 
Revenue (Reported) $209.2M $797.2M $1.2B $1.4B $1.9B
Operating Income (Reported) $19M $69.6M $57.4M $172.9M $212.8M
Operating Income (Adjusted) $4M $250.7M $480.5M $618.7M $961.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $744M $520.6M $792.9M $788.7M $1B
Short Term Investments $1B $2B $1.8B $2.9B $3.4B
Accounts Receivable, Net $322.8M $25.6M $21.5M $46.7M $34.3M
Inventory -- -- -- -- --
Prepaid Expenses $16.2M $39.2M $65.4M $78.6M $85.5M
Other Current Assets -- -- -- -- --
Total Current Assets $943.9M $1B $1.8B $2.3B $1.5B
 
Property Plant And Equipment $26.5M $29.3M $35.6M $34.5M $59.9M
Long-Term Investments $5.3M $30.4M $13.7M $19.5M $1.8M
Goodwill $7.2M $16.3M $119.7M $131M $129.2M
Other Intangibles $36M $61M $114.6M $146.2M $167.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $3.8B $6.6B $8.8B $12.4B $12.4B
 
Accounts Payable -- $740.3M $1B $1.5B $1.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $1.2M $163.6K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.9B $3.8B $4.6B $4.1B $3.8B
 
Long-Term Debt $246.4M $48.1M $909.7M $656.7M $581.5M
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $5.1B $7.4B $10.9B $10.9B
 
Common Stock $619.2M $2.3K $2.5K $2.7K $2.1K
Other Common Equity Adj $39M -- -- $1.5B $1.4B
Common Equity $630.6M $477.1M $1.3B $1.5B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9.4M $1B $18.3M $25.7M $28.7M
Total Equity $640M $1.5B $1.3B $1.6B $1.5B
 
Total Liabilities and Equity $3.8B $6.6B $8.8B $12.4B $12.4B
Cash and Short Terms $1.9B $2.9B $2.9B $4.2B $4.5B
Total Debt $359.7M $670.4M $1.2B $1.7B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $775M $651.6M $1.3B $1.2B $1.6B
Short Term Investments $2.2B -- $2.5B $3.3B --
Accounts Receivable, Net -- $29.1M $37.9M $36.9M --
Inventory -- -- -- -- --
Prepaid Expenses $32.6M $61.8M $78.8M $88.1M --
Other Current Assets -- -- -- -- --
Total Current Assets $3.2B $1.5B $2.2B $2.5B $2.9B
 
Property Plant And Equipment $6.7M $35.8M $34.7M $66.1M $69M
Long-Term Investments $2.5B $14.3M $16.2M $5.3M $2.4M
Goodwill $14.4M -- $126.2M $145.5M --
Other Intangibles $55.6M -- $136.3M $169.3M --
Other Long-Term Assets -- -- -- -- --
Total Assets $6.2B $8.1B $11B $12.8B $17.2B
 
Accounts Payable -- $47.9M $1.3B $1.6B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $871.6K $297.3K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $245M $4.2B $3.7B $4B $5.1B
 
Long-Term Debt $575.7M $889.6M $778.4M $626.6M $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $4.6B $6.8B $9.5B $11.2B $15.4B
 
Common Stock $1.6B $2.4K $2.6K $2.4K $2.4K
Other Common Equity Adj -$15.4M -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12.7M $17.7M $21.5M $29.4M $24.1M
Total Equity $1.6B $1.3B $1.5B $1.6B $1.8B
 
Total Liabilities and Equity $6.2B $8.1B $11B $12.8B $17.2B
Cash and Short Terms $3B $1.2B $3.6B $4.3B --
Total Debt -- $1.3B $1.5B $1.7B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6M -$10.2M -$2.7M $70.6M $181.3M
Depreciation & Amoritzation $8.5M $10.8M $31.7M $32.1M $38.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$29M -$469.8M $177.5M $444.9M $547M
 
Capital Expenditures $29.7M $53.4M $56.2M $55.1M $94.5M
Cash Acquisitions $4.7M -- -- $12.5M $15.2M
Cash From Investing -$1.6B -$1.8B -$722.1M -$2.1B -$3B
 
Dividends Paid (Ex Special Dividend) $7.3M $3.6M $14.7M $4.7M $15.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $29.7M $5.4M $221.8M $3.3M $3.5M
Other Financing Activities $6.2M $1B -$229.5M -$4.5M -$9.7M
Cash From Financing $1.5B $2B $705.6M $2.2B $1.8B
 
Beginning Cash (CF) $610.3M $400.1M $97.1M $266.8M $793.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$186.1M -$306.6M $160.9M $586.1M -$584.5M
Ending Cash (CF) $422.2M $92.9M $258.3M $853.4M $206.6M
 
Levered Free Cash Flow -$58.8M -$523.1M $121.3M $389.8M $452.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.5M -$5.5M $21.6M $42M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$251.2M $83M $178M $484.9M
 
Capital Expenditures -- -$115.1M $13.4M -$20.1M $25.9M
Cash Acquisitions -- -- $40.7K $14.7M --
Cash From Investing -- -$205.6M -$512.8M -$748.3M -$1.2B
 
Dividends Paid (Ex Special Dividend) -- -- $793.9K -$141.2K $2.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $46.3K -$217.9K $191.6K
Other Financing Activities -$15.7M $19.2M -$3.9M -$409.2K --
Cash From Financing -- $308.5M $791.3M $280.9M $768.4M
 
Beginning Cash (CF) $1.1B $315.5M $741.5M $537.1M --
Foreign Exchange Rate Adjustment -- $165.9K -$22.2M -$21M $6.5M
Additions / Reductions -- -$148.2M $339.3M -$310.4M $26.5M
Ending Cash (CF) $86.4M $160M $879.6M $409.7M --
 
Levered Free Cash Flow -- -$136.1M $69.5M $198M $459.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8.8M -$18.6M $44.9M $153.3M --
Depreciation & Amoritzation $17.9M $16.9M $35.7M $34.5M --
Stock-Based Compensation -$8.9K -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $360.8M $389.9M $552.7M $552.2M $577.7M
 
Capital Expenditures $34.8M $58.9M $38.7M $78.1M $101.5M
Cash Acquisitions -$17.5M $36.3K -$106.5M $24.4M -$737.3K
Cash From Investing -$2.4B -$71.9M -$1.8B -$2.8B -$2.2B
 
Dividends Paid (Ex Special Dividend) -$8M $17.6K $18.5M $14.9M $43.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$29M $165.3K $221.3M $3.4M $4.8M
Other Financing Activities $1.3B -$248.7M -$10.7M -$266.4K --
Cash From Financing $1.3B -$248.5M $1.9B $1.9B $2.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$734.7M $69.5M $673.3M -$375.9M $689.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $312M $356.9M $514M $474.1M $476.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $221.2K -$8.2M $39.4M $122.2M $112.8M
Depreciation & Amoritzation $3.9M $7M $7.2M $8.5M $25.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$44.3M -$192.4M $185.9M $289.7M $362.3M
 
Capital Expenditures $34.8M $58.9M $42.4M $65M $79.2M
Cash Acquisitions -- $129.8M $3M $14.7M --
Cash From Investing -$953.4M -$58.4M -$1.1B -$1.8B -$1.3B
 
Dividends Paid (Ex Special Dividend) $2.5M -- $4M $14.2M $43.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $5.5M -- $3.4M $3.4M $5M
Other Financing Activities $1B -$224.9M -$6.1M -$1.9M -$20.5M
Cash From Financing $1.7B $315.1M $1.5B $1.1B $1.8B
 
Beginning Cash (CF) $1.7B $635.1M $1.3B $2B $437.9M
Foreign Exchange Rate Adjustment $283.8K $61.2K -$13.9M -$14.5M $12.4M
Additions / Reductions $676.2M $64.4M $579.6M -$387.1M $841.8M
Ending Cash (CF) $1.3B $699.4M $2B $1.5B $1.1B
 
Levered Free Cash Flow -$79.1M -$251.3M $143.5M $224.7M $283.1M

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock