Financhill
Buy
61

INTZ Quote, Financials, Valuation and Earnings

Last price:
$1.43
Seasonality move :
3.36%
Day range:
$1.38 - $1.51
52-week range:
$0.35 - $7.34
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
2.56x
P/B ratio:
2.14x
Volume:
166.3K
Avg. volume:
293.7K
1-year change:
-5.26%
Market cap:
$28.6M
Revenue:
$5.8M
EPS (TTM):
-$1.35
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.9M $1.8M $1.3M $1.1M $1.8M
Revenue Growth (YoY) 3.18% -0.92% -28.67% -13.6% 56.94%
 
Cost of Revenues $625K $903K $313K $226K $432K
Gross Profit $1.2M $932K $996K $905K $1.3M
Gross Profit Margin 66.25% 50.79% 76.09% 80.02% 75.66%
 
R&D Expenses $1.5M $1.7M $1.8M $1M $1.2M
Selling, General & Admin $3.7M $3.3M $3.2M $2.4M $2.2M
Other Inc / (Exp) -- -- -- -$6K $24K
Operating Expenses $5.1M $4.9M $5M $3.4M $3.4M
Operating Income -$3.9M -$4M -$4M -$2.5M -$2.1M
 
Net Interest Expenses -- $70K $690K -- $29K
EBT. Incl. Unusual Items -$3.9M -$4.1M -$4.7M -$1.7M -$2.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.9M -$4.1M -$4.7M -$1.7M -$2.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.9M -$4.1M -$4.7M -$1.7M -$2.1M
 
Basic EPS (Cont. Ops) -$4.40 -$4.20 -$4.49 -$0.94 -$0.11
Diluted EPS (Cont. Ops) -$4.40 -$4.20 -$4.49 -$0.94 -$0.11
Weighted Average Basic Share $877.1K $955.7K $1.1M $1.9M $19.2M
Weighted Average Diluted Share $877.1K $955.7K $1.1M $1.9M $19.2M
 
EBITDA -$3.8M -$3.7M -$3.6M -$1.1M -$1.5M
EBIT -$3.9M -$4M -$4M -$1.5M -$2.1M
 
Revenue (Reported) $1.9M $1.8M $1.3M $1.1M $1.8M
Operating Income (Reported) -$3.9M -$4M -$4M -$2.5M -$2.1M
Operating Income (Adjusted) -$3.9M -$4M -$4M -$1.5M -$2.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.7M $7.3M $7M $5.4M $6.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6M $3.4M $2.8M $1.2M $1.5M
Gross Profit $4.1M $3.9M $4.2M $4.3M $4.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.5M $6.5M $6.6M $4.8M $4.6M
Selling, General & Admin $9.5M $16.9M $14M $10M $8.3M
Other Inc / (Exp) -- $635K $385K -$4K $24K
Operating Expenses $14M $23.4M $20.6M $14.7M $12.9M
Operating Income -$10M -$19.6M -$16.3M -$10.5M -$8.1M
 
Net Interest Expenses $1K -- $951K $395K $129K
EBT. Incl. Unusual Items -$10M -$19M -$16.9M -$10.9M -$8.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$10M -$19M -$16.9M -$10.9M -$8.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10M -$19M -$16.9M -$10.9M -$8.2M
 
Basic EPS (Cont. Ops) -$12.00 -$20.60 -$11.94 -$6.73 -$1.35
Diluted EPS (Cont. Ops) -$12.00 -$20.60 -$11.94 -$6.73 -$1.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$9.7M -$17.9M -$12.5M -$7.8M -$6.3M
EBIT -$9.9M -$18.9M -$13.9M -$9.5M -$8M
 
Revenue (Reported) $6.7M $7.3M $7M $5.4M $6.4M
Operating Income (Reported) -$10M -$19.6M -$16.3M -$10.5M -$8.1M
Operating Income (Adjusted) -$9.9M -$18.9M -$13.9M -$9.5M -$8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.9M $1.8M $1.3M $1.1M $1.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $625K $903K $313K $226K $432K
Gross Profit $1.2M $932K $996K $905K $1.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.5M $1.7M $1.8M $1M $1.2M
Selling, General & Admin $3.7M $3.3M $3.2M $2.4M $2.2M
Other Inc / (Exp) -- -- -- -$6K $24K
Operating Expenses $5.1M $4.9M $5M $3.4M $3.4M
Operating Income -$3.9M -$4M -$4M -$2.5M -$2.1M
 
Net Interest Expenses -- $70K $690K -- $29K
EBT. Incl. Unusual Items -$3.9M -$4.1M -$4.7M -$1.7M -$2.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.9M -$4.1M -$4.7M -$1.7M -$2.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.9M -$4.1M -$4.7M -$1.7M -$2.1M
 
Basic EPS (Cont. Ops) -$4.40 -$4.20 -$4.49 -$0.94 -$0.11
Diluted EPS (Cont. Ops) -$4.40 -$4.20 -$4.49 -$0.94 -$0.11
Weighted Average Basic Share $877.1K $955.7K $1.1M $1.9M $19.2M
Weighted Average Diluted Share $877.1K $955.7K $1.1M $1.9M $19.2M
 
EBITDA -$3.8M -$3.7M -$3.6M -$1.1M -$1.5M
EBIT -$3.9M -$4M -$4M -$1.5M -$2.1M
 
Revenue (Reported) $1.9M $1.8M $1.3M $1.1M $1.8M
Operating Income (Reported) -$3.9M -$4M -$4M -$2.5M -$2.1M
Operating Income (Adjusted) -$3.9M -$4M -$4M -$1.5M -$2.1M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $13.1M $6.1M $411K $122K $10.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3M $1.2M $470K $256K $130K
Inventory -- -- -- -- --
Prepaid Expenses $700K $648K -- -- --
Other Current Assets -- -- $372K $385K $1.2M
Total Current Assets $15.1M $7.9M $1.3M $763K $12.1M
 
Property Plant And Equipment $1.6M $3.4M $3.8M $4.8M $5.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $163K $165K $141K $171K $279K
Total Assets $16.8M $11.4M $5.2M $5.7M $18M
 
Accounts Payable $886K $807K $1.5M $1.9M $1.3M
Accrued Expenses $677K $896K $524K $356K $402K
Current Portion Of Long-Term Debt $428K $2.9M -- -- --
Current Portion Of Capital Lease Obligations $609K $1.7M $898K $531K $450K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.7M $6.6M $13.8M $5.4M $3M
 
Long-Term Debt $207K $1.8M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4.7M $10.1M $14M $6.9M $4.6M
 
Common Stock $176K $195K $212K $9.3M $199K
Other Common Equity Adj -$43K -$43K -$43K -$43K -$43K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $12.1M $1.3M -$8.8M -$1.2M $13.4M
 
Total Liabilities and Equity $16.8M $11.4M $5.2M $5.7M $18M
Cash and Short Terms $13.1M $6.1M $411K $122K $10.7M
Total Debt $635K $4.6M $10.7M $1.7M --
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.9M -$4.1M -$4.7M -$1.7M -$2.1M
Depreciation & Amoritzation $79K $312K $397K $438K $540K
Stock-Based Compensation $204K $427K $94K $142K $222K
Change in Accounts Receivable -$73K -$140K $60K $108K $39K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.6M -$3.5M -$2.3M -$1.1M -$1.7M
 
Capital Expenditures $195K $160K $301K $427K $787K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$195K -$160K -$301K -$427K -$787K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5M -- $1.3M --
Long-Term Debt Repaid -$10K -$7K -$14K -$301K -$119K
Repurchase of Common Stock -- -- -- -- -$79K
Other Financing Activities -- -$394K -$5K -- $1.5M
Cash From Financing $151K $5.6M $9K $1.5M $8.4M
 
Beginning Cash (CF) $16.7M $4.1M $3M $139K $4.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.6M $2M -$2.6M -$17K $5.9M
Ending Cash (CF) $13.1M $6.1M $411K $122K $10.7M
 
Levered Free Cash Flow -$3.8M -$3.6M -$2.6M -$1.5M -$2.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$10M -$19M -$16.9M -$10.9M -$8.2M
Depreciation & Amoritzation $258K $1M $1.4M $1.7M $1.8M
Stock-Based Compensation $507K $1.5M $1.1M $1M $423K
Change in Accounts Receivable -$274K $105K $704K $145K $37K
Change in Inventories -- -- -- -- --
Cash From Operations -$8.6M -$16.4M -$12M -$6.6M -$6.9M
 
Capital Expenditures $475K $1.1M $1.6M $1.6M $2.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$475K -$1.1M -$1.6M -$1.6M -$2.2M
 
Dividends Paid (Ex Special Dividend) -$99K -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $629K $5M $5M $1.3M $498K
Long-Term Debt Repaid -$43K -$696K -$2.2M -$977K -$2.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$330K -- --
Cash From Financing $19M $10.6M $8M $7.9M $19.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9M -$7M -$5.7M -$289K $10.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$9.1M -$17.6M -$13.7M -$8.1M -$9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.9M -$4.1M -$4.7M -$1.7M -$2.1M
Depreciation & Amoritzation $79K $312K $397K $438K $540K
Stock-Based Compensation $204K $427K $94K $142K $222K
Change in Accounts Receivable -$73K -$140K $60K $108K $39K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.6M -$3.5M -$2.3M -$1.1M -$1.7M
 
Capital Expenditures $195K $160K $301K $427K $787K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$195K -$160K -$301K -$427K -$787K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5M -- $1.3M --
Long-Term Debt Repaid -$10K -$7K -$14K -$301K -$119K
Repurchase of Common Stock -- -- -- -- -$79K
Other Financing Activities -- -$394K -$5K -- $1.5M
Cash From Financing $151K $5.6M $9K $1.5M $8.4M
 
Beginning Cash (CF) $16.7M $4.1M $3M $139K $4.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.6M $2M -$2.6M -$17K $5.9M
Ending Cash (CF) $13.1M $6.1M $411K $122K $10.7M
 
Levered Free Cash Flow -$3.8M -$3.6M -$2.6M -$1.5M -$2.5M

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

GET BETTER TRADE IDEAS

Popular

Are We Heading Toward a Recession?
Are We Heading Toward a Recession?

Fears of a recession in 2025 grew at the end…

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock