Financhill
Buy
57

INTT Quote, Financials, Valuation and Earnings

Last price:
$7.68
Seasonality move :
10.07%
Day range:
$7.49 - $7.72
52-week range:
$6.28 - $14.35
Dividend yield:
0%
P/E ratio:
34.91x
P/S ratio:
0.77x
P/B ratio:
0.95x
Volume:
48.3K
Avg. volume:
50.3K
1-year change:
-38.8%
Market cap:
$95M
Revenue:
$123.3M
EPS (TTM):
$0.22
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $60.7M $53.8M $84.9M $116.8M $123.3M
Revenue Growth (YoY) -22.79% -11.27% 57.7% 37.64% 5.54%
 
Cost of Revenues $31.4M $29.7M $43.7M $63.4M $66.3M
Gross Profit $29.2M $24.1M $41.2M $53.4M $57M
Gross Profit Margin 48.18% 44.78% 48.57% 45.74% 46.21%
 
R&D Expenses $5M $5.1M $5.5M $7.5M $7.6M
Selling, General & Admin $21.5M $19M $26.9M $35.2M $38.9M
Other Inc / (Exp) -$185K -$1.3M -$254K $59K $1.3M
Operating Expenses $26.4M $24M $32.5M $42.7M $46.5M
Operating Income $2.8M $68K $8.7M $10.7M $10.4M
 
Net Interest Expenses -- -- $89K $635K $679K
EBT. Incl. Unusual Items $2.6M -$1.2M $8.4M $10.1M $11M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $282K -$336K $1.1M $1.7M $1.7M
Net Income to Company $2.3M -$895K $7.3M $8.5M $9.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.3M -$895K $7.3M $8.5M $9.3M
 
Basic EPS (Cont. Ops) $0.22 -$0.09 $0.70 $0.79 $0.82
Diluted EPS (Cont. Ops) $0.22 -$0.09 $0.68 $0.78 $0.79
Weighted Average Basic Share $10.4M $10.3M $10.5M $10.7M $11.5M
Weighted Average Diluted Share $10.4M $10.3M $10.7M $10.9M $11.8M
 
EBITDA $6M $3.2M $11.6M $15.5M $16.4M
EBIT $2.8M $68K $8.5M $10.8M $11.7M
 
Revenue (Reported) $60.7M $53.8M $84.9M $116.8M $123.3M
Operating Income (Reported) $2.8M $68K $8.7M $10.7M $10.4M
Operating Income (Adjusted) $2.8M $68K $8.5M $10.8M $11.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $14.4M $21.1M $30.8M $30.9M $30.3M
Revenue Growth (YoY) -1.29% 46.4% 45.53% 0.55% -2.16%
 
Cost of Revenues $8M $10.7M $16.9M $16.5M $16.3M
Gross Profit $6.5M $10.4M $13.9M $14.4M $14M
Gross Profit Margin 44.66% 49.16% 45.17% 46.69% 46.29%
 
R&D Expenses $1.3M $1.3M $1.9M $1.8M $2.2M
Selling, General & Admin $4.5M $6.5M $8.9M $10.2M $11.3M
Other Inc / (Exp) -$155K -$68K $59K $423K $301K
Operating Expenses $5.9M $7.8M $10.7M $12M $13.5M
Operating Income $588K $2.6M $3.2M $2.5M $487K
 
Net Interest Expenses -- -- $179K $168K $219K
EBT. Incl. Unusual Items $433K $2.5M $3M $2.7M $569K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$25K $357K $515K $446K $74K
Net Income to Company $458K $2.2M $2.5M $2.3M $495K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $458K $2.2M $2.5M $2.3M $495K
 
Basic EPS (Cont. Ops) $0.04 $0.21 $0.24 $0.19 $0.04
Diluted EPS (Cont. Ops) $0.04 $0.20 $0.23 $0.19 $0.04
Weighted Average Basic Share $10.3M $10.5M $10.7M $11.9M $12.2M
Weighted Average Diluted Share $10.3M $10.8M $10.9M $12.2M $12.3M
 
EBITDA $1.4M $3.3M $4.4M $4.1M $2.5M
EBIT $588K $2.6M $3.2M $2.9M $788K
 
Revenue (Reported) $14.4M $21.1M $30.8M $30.9M $30.3M
Operating Income (Reported) $588K $2.6M $3.2M $2.5M $487K
Operating Income (Adjusted) $588K $2.6M $3.2M $2.9M $788K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $52.6M $77.4M $106.8M $127.8M $122M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $28.7M $39.8M $58M $68.3M $68.6M
Gross Profit $23.8M $37.6M $48.8M $59.5M $53.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5M $5.3M $7.2M $7.6M $8.3M
Selling, General & Admin $18.5M $23.3M $34.7M $38.6M $42.6M
Other Inc / (Exp) -$439K -$1.3M $79K $705K $1.6M
Operating Expenses $23.5M $28.5M $41.8M $46.1M $50.9M
Operating Income $310K $9.1M $7M $13.4M $2.4M
 
Net Interest Expenses -- -- $457K $704K $765K
EBT. Incl. Unusual Items -$129K $7.7M $6.5M $13.4M $3.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$338K $1.1M $996K $2.2M $376K
Net Income to Company $209K $6.6M $5.5M $11.1M $2.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $209K $6.6M $5.5M $11.1M $2.8M
 
Basic EPS (Cont. Ops) $0.02 $0.63 $0.52 $1.00 $0.24
Diluted EPS (Cont. Ops) $0.02 $0.61 $0.51 $0.98 $0.22
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3.5M $12M $11.4M $18.6M $9.6M
EBIT $310K $9.1M $6.7M $14.1M $4M
 
Revenue (Reported) $52.6M $77.4M $106.8M $127.8M $122M
Operating Income (Reported) $310K $9.1M $7M $13.4M $2.4M
Operating Income (Adjusted) $310K $9.1M $6.7M $14.1M $4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $38.9M $62.5M $84.4M $95.4M $94.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.6M $31.6M $46M $50.9M $53.2M
Gross Profit $17.4M $30.9M $38.5M $44.5M $40.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.8M $4M $5.6M $5.7M $6.4M
Selling, General & Admin $14.1M $18.4M $26.1M $29.5M $33.2M
Other Inc / (Exp) -$251K -$301K $32K $678K $949K
Operating Expenses $17.9M $22.4M $31.8M $35.2M $39.6M
Operating Income -$526K $8.5M $6.7M $9.3M $1.3M
 
Net Interest Expenses -- -- $457K $526K $612K
EBT. Incl. Unusual Items -$777K $8.2M $6.3M $9.5M $1.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$262K $1.2M $1M $1.6M $265K
Net Income to Company -$515K $7M $5.2M $7.9M $1.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$515K $7M $5.2M $7.9M $1.4M
 
Basic EPS (Cont. Ops) -$0.05 $0.67 $0.49 $0.70 $0.12
Diluted EPS (Cont. Ops) -$0.05 $0.65 $0.48 $0.68 $0.11
Weighted Average Basic Share $30.7M $31.3M $32M $33.9M $36.5M
Weighted Average Diluted Share $30.8M $32.1M $32.5M $35M $36.7M
 
EBITDA $1.9M $10.6M $10.4M $13.5M $6.7M
EBIT -$526K $8.5M $6.7M $10M $2.3M
 
Revenue (Reported) $38.9M $62.5M $84.4M $95.4M $94.1M
Operating Income (Reported) -$526K $8.5M $6.7M $9.3M $1.3M
Operating Income (Adjusted) -$526K $8.5M $6.7M $10M $2.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $7.6M $10.3M $21.2M $13.4M $45.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.3M $8.4M $16.5M $21.2M $18.2M
Inventory $7.2M $7.5M $12.9M $22.6M $20.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $805K $776K $1.5M $1.7M $2.3M
Total Current Assets $24.9M $27M $52.1M $60.1M $85.8M
 
Property Plant And Equipment $7.3M $8.7M $8.6M $8.9M $8.2M
Long-Term Investments -- -- -- -- --
Goodwill $13.7M $13.7M $21.4M $21.6M $21.7M
Other Intangibles $13.7M $12.4M $21.6M $18.6M $16.6M
Other Long-Term Assets $166K $170K $139K $669K $1.1M
Total Assets $59.7M $62M $103.9M $110.1M $134.8M
 
Accounts Payable $2M $2.4M $4.3M $7.4M $5.5M
Accrued Expenses $3.6M $3.8M $6.6M $7M $7.1M
Current Portion Of Long-Term Debt -- -- $4.1M $4.1M $4.1M
Current Portion Of Capital Lease Obligations $1.3M $1.2M $1.4M $1.6M $1.9M
Other Current Liabilities $163K $162K $553K $709K $669K
Total Current Liabilities $8.4M $8.9M $25.1M $26.9M $24.3M
 
Long-Term Debt -- -- $16M $12M $7.9M
Capital Leases -- -- -- -- --
Total Liabilities $14.9M $17.3M $49.1M $45.1M $38.5M
 
Common Stock $104K $106K $109K $111K $122K
Other Common Equity Adj $673K $889K $594K $218K $414K
Common Equity $44.8M $44.8M $54.8M $65M $96.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $44.8M $44.8M $54.8M $65M $96.3M
 
Total Liabilities and Equity $59.7M $62M $103.9M $110.1M $134.8M
Cash and Short Terms $7.6M $10.3M $21.2M $13.4M $45.3M
Total Debt -- -- $20.1M $16.1M $12M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $9.5M $18.7M $8.9M $41.7M $18M
Short Term Investments -- -- $3.5M -- --
Accounts Receivable, Net $9.5M $12.2M $21.1M $20.7M $28.4M
Inventory $6.9M $9.4M $21.1M $22.2M $31.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $712K $798K $1.9M $1.7M $3.2M
Total Current Assets $26.6M $41.1M $57.6M $86.2M $81.2M
 
Property Plant And Equipment $9.5M $8.2M $8.1M $7.9M $15.9M
Long-Term Investments -- -- -- -- --
Goodwill $13.7M $13.7M $21.4M $21.6M $32.5M
Other Intangibles $12.7M $11.5M $18.9M $17M $27.9M
Other Long-Term Assets $171K $140K $698K $544K $948K
Total Assets $62.8M $74.7M $106.7M $134.6M $158.4M
 
Accounts Payable $2.2M $3.8M $8.2M $7.3M $9.2M
Accrued Expenses $3.3M $4.5M $5.6M $6.5M $7.5M
Current Portion Of Long-Term Debt -- -- $4.1M $4.1M $8.3M
Current Portion Of Capital Lease Obligations $1.3M $1.2M $1.4M $1.7M $1.9M
Other Current Liabilities $438K $741K $1.4M $1.6M $2M
Total Current Liabilities $9.3M $13.5M $27.1M $26.1M $35.9M
 
Long-Term Debt -- -- $13.1M $9M $7.8M
Capital Leases -- -- -- -- --
Total Liabilities $18M $21M $46.3M $40M $58M
 
Common Stock $106K $108K $111K $122K $124K
Other Common Equity Adj $771K $744K -$602K $2K $393K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $44.8M $53.7M $60.4M $94.6M $100.4M
 
Total Liabilities and Equity $62.8M $74.7M $106.7M $134.6M $158.4M
Cash and Short Terms $9.5M $18.7M $12.4M $41.7M $18M
Total Debt -- -- $17.2M $13.1M $16.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.3M -$895K $7.3M $8.5M $9.3M
Depreciation & Amoritzation $3.2M $3.2M $3.1M $4.7M $4.7M
Stock-Based Compensation $884K $671K $1.5M $1.8M $2M
Change in Accounts Receivable $1.2M $887K -$4.8M -$4.9M $3M
Change in Inventories -$1.1M -$717K -$2.5M -$10.6M $2M
Cash From Operations -$8.4M $3.2M $10.8M -$1.4M $16.2M
 
Capital Expenditures $620K $658K $994K $1.4M $1.3M
Cash Acquisitions -- -- -$20.4M -$179K --
Cash From Investing -$620K -$648K -$21.4M -$1.2M -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $5.6M $20.5M -- --
Long-Term Debt Repaid -- -$5.6M -$400K -$4M -$4.1M
Repurchase of Common Stock -$1.1M -$74K -- -- --
Other Financing Activities -- -- -- -$10K -$687K
Cash From Financing -$1.1M -$74K $21.7M -$3.7M $15.6M
 
Beginning Cash (CF) $17.9M $7.6M $10.3M $21.2M $14.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.2M $2.5M $11.2M -$6.3M $30.5M
Ending Cash (CF) $7.6M $10.3M $21.2M $14.6M $45.3M
 
Levered Free Cash Flow -$9M $2.6M $9.8M -$2.8M $14.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $458K $2.2M $2.5M $2.3M $495K
Depreciation & Amoritzation $794K $705K $1.1M $1.2M $1.7M
Stock-Based Compensation $85K $371K $450K $544K $537K
Change in Accounts Receivable -$32K $545K $1.7M $852K $2M
Change in Inventories $908K -$725K -$3.7M $684K -$2.1M
Cash From Operations $2.3M $4.3M $1.4M $6.2M $4.2M
 
Capital Expenditures $330K $114K $335K $274K $505K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$330K -$114K -$352K -$274K -$505K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- -$1.1M
Long-Term Debt Repaid -- -- -$1M -$1M -$4.2M
Repurchase of Common Stock -- -- $10K $74K -$1M
Other Financing Activities -- -- -$10K -$687K -$41K
Cash From Financing -- $17K -$942K -$1.5M -$6.3M
 
Beginning Cash (CF) $7.4M $14.6M $10.5M $37.4M $20.4M
Foreign Exchange Rate Adjustment $60K -$46K -$634K -$130K $166K
Additions / Reductions $2M $4.2M $129K $4.4M -$2.6M
Ending Cash (CF) $9.5M $18.7M $10M $41.7M $18M
 
Levered Free Cash Flow $2M $4.1M $1.1M $5.9M $3.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $209K $6.6M $5.5M $11.1M $2.8M
Depreciation & Amoritzation $3.1M $3M $4.7M $4.6M $5.6M
Stock-Based Compensation $726K $1.3M $1.7M $2M $1.9M
Change in Accounts Receivable -$247K -$2.8M -$5.8M $494K -$1.2M
Change in Inventories $347K -$2.6M -$9M -$2.1M $1.9M
Cash From Operations $3.1M $9M -$939K $13.8M $5.9M
 
Capital Expenditures $727K $715K $1.5M $1.3M $1.5M
Cash Acquisitions -- -- -- -- -$18.7M
Cash From Investing -$727K -$705K -$25M $2M -$20.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$3.3M -$4.1M -$8.4M
Repurchase of Common Stock -$1M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$1M $1M $17.9M $15.6M -$9.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4M $9.3M -$8M $31.4M -$23.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4M $8.3M -$2.4M $12.5M $4.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$515K $7M $5.2M $7.9M $1.4M
Depreciation & Amoritzation $2.4M $2.2M $3.7M $3.5M $4.5M
Stock-Based Compensation $480K $1.1M $1.4M $1.6M $1.5M
Change in Accounts Receivable -$237K -$3.9M -$4.9M $480K -$3.7M
Change in Inventories -$146K -$2.1M -$8.5M -$9K -$129K
Cash From Operations $2.4M $8.1M -$3.7M $11.5M $1.2M
 
Capital Expenditures $520K $577K $1M $983K $1.2M
Cash Acquisitions -- -- -- -- -$18.7M
Cash From Investing -$520K -$577K -$4.2M -$983K -$19.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.6M -- -- -- -$0
Long-Term Debt Repaid -$5.6M -- -$2.9M -$3.1M -$7.3M
Repurchase of Common Stock -$74K -- -- -$0 -$1M
Other Financing Activities -- -- -$10K -$687K -$41K
Cash From Financing -$74K $1M -$2.8M $16.6M -$8.2M
 
Beginning Cash (CF) $22.4M $35.1M $48.9M $68M $93M
Foreign Exchange Rate Adjustment $55K -$99K -$576K -$7K -$476K
Additions / Reductions $1.8M $8.6M -$10.6M $27.1M -$26.8M
Ending Cash (CF) $24.2M $43.6M $37.8M $95.1M $65.7M
 
Levered Free Cash Flow $1.9M $7.5M -$4.7M $10.5M $73K

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock