Financhill
Sell
19

IDTA Quote, Financials, Valuation and Earnings

Last price:
$0.45
Seasonality move :
-4.86%
Day range:
$0.45 - $0.45
52-week range:
$0.10 - $0.89
Dividend yield:
0%
P/E ratio:
3.98x
P/S ratio:
1.31x
P/B ratio:
2.16x
Volume:
--
Avg. volume:
5.9K
1-year change:
154.41%
Market cap:
$1.8M
Revenue:
$1.1M
EPS (TTM):
$0.11
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1M $1.4M $1.4M $1.3M $1.1M
Revenue Growth (YoY) 22.47% 43.15% -3.98% -3.84% -21.45%
 
Cost of Revenues $388K $575.7K $379.6K $355.4K $388.6K
Gross Profit $624.9K $874.2K $1M $983.4K $663K
Gross Profit Margin 61.7% 60.29% 72.73% 73.46% 63.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $522K $597.6K $851.8K $997.7K $714.2K
Other Inc / (Exp) -$32K $8.5K -$98K $52.6K $44.9K
Operating Expenses $522K $518.6K $798.3K $858.1K $664.5K
Operating Income $102.9K $355.6K $214.2K $125.3K -$1.5K
 
Net Interest Expenses $5.4K $9.6K $13.4K $14.8K $25.3K
EBT. Incl. Unusual Items $65.5K $354.5K $102.8K $163.2K $18.1K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $33.6K $450 $3.4K
Net Income to Company $65.5K $354.5K $69.2K $162.7K $14.6K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $65.5K $354.5K $69.2K $162.7K $14.6K
 
Basic EPS (Cont. Ops) $0.02 $0.09 $0.04 $0.04 $0.00
Diluted EPS (Cont. Ops) $0.02 $0.09 $0.04 $0.04 $0.00
Weighted Average Basic Share $4M $4M $4M $4M $4M
Weighted Average Diluted Share $4M $4M $4M $4.7M $4.7M
 
EBITDA $80.1K $375.4K $135.6K $199.6K $71.6K
EBIT $70.8K $364.1K $116.2K $178.1K $43.6K
 
Revenue (Reported) $1M $1.4M $1.4M $1.3M $1.1M
Operating Income (Reported) $102.9K $355.6K $214.2K $125.3K -$1.5K
Operating Income (Adjusted) $70.8K $364.1K $116.2K $178.1K $43.6K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $496.1K $335.1K $332.3K $173.5K $366.9K
Revenue Growth (YoY) 30.02% -32.45% -0.84% -47.8% 111.51%
 
Cost of Revenues $120.1K $140.3K $89.3K $49.8K $97.7K
Gross Profit $376K $194.9K $243K $123.7K $269.2K
Gross Profit Margin 75.79% 58.15% 73.13% 71.32% 73.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $127.2K $221.9K $250.6K $161.1K $174.3K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $110.6K $197.5K $206.2K $151.6K $168.9K
Operating Income $265.4K -$2.6K $36.9K -$27.9K $100.3K
 
Net Interest Expenses -- $9.6K $17K -- --
EBT. Incl. Unusual Items $283.2K -$12.2K $19.9K -$22.8K $102.6K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $33.6K $450 -- $250
Net Income to Company $280.1K -$54.7K $21.7K -$22.9K $102.4K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $283.2K -$45.8K $19.4K -$22.8K $102.3K
 
Basic EPS (Cont. Ops) $0.07 -$0.01 $0.00 -$0.01 $0.03
Diluted EPS (Cont. Ops) $0.07 -$0.01 $0.00 -$0.01 $0.02
Weighted Average Basic Share $4M $4M $4M $4M $4M
Weighted Average Diluted Share $4M $4M $4.7M $4.7M $4.7M
 
EBITDA $268.6K $2.3K $42.2K -$23.7K $100.4K
EBIT $265.4K -$2.6K $36.9K -$27.9K $100.3K
 
Revenue (Reported) $496.1K $335.1K $332.3K $173.5K $366.9K
Operating Income (Reported) $265.4K -$2.6K $36.9K -$27.9K $100.3K
Operating Income (Adjusted) $265.4K -$2.6K $36.9K -$27.9K $100.3K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3M $1.3M $1.3M $990.6K $1.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $437K $461.5K $367.8K $227K $497.4K
Gross Profit $876.2K $845.4K $914.3K $763.6K $1.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $519.5K $774K $996.5K $837.3K $666.6K
Other Inc / (Exp) -$5K -$2.1K $22.4K $25.5K -$3.2K
Operating Expenses $446.1K $728.1K $863K $787.7K $621.7K
Operating Income $430K $117.3K $51.3K -$24K $496.9K
 
Net Interest Expenses -- $50.3K $12.8K $2.4K --
EBT. Incl. Unusual Items $434.3K $73.4K -$37K $51.8K $493.7K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $3.4K $800
Net Income to Company $432.9K -$5.1K -$32.4K $48K $485.4K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $434.3K $39.8K -$37.5K $48.3K $492.9K
 
Basic EPS (Cont. Ops) $0.11 $0.02 $0.02 $0.00 $0.12
Diluted EPS (Cont. Ops) $0.11 $0.02 $0.02 $0.00 $0.11
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $435.9K $140.7K $19.4K $70.9K $513.8K
EBIT $425K $123.7K -$2.4K $52.4K $494.3K
 
Revenue (Reported) $1.3M $1.3M $1.3M $990.6K $1.6M
Operating Income (Reported) $430K $117.3K $51.3K -$24K $496.9K
Operating Income (Adjusted) $425K $123.7K -$2.4K $52.4K $494.3K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.2M $1.1M $964.7K $593.6K $1.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $461.8K $348.9K $342.1K $185.8K $294.1K
Gross Profit $757.6K $725.6K $622.6K $407.8K $862.1K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $391.7K $574.9K $750.5K $587.2K $538.1K
Other Inc / (Exp) $1.8K -$2.1K $22.4K $25.5K -$2.3K
Operating Expenses $318.3K $534.3K $629.9K $557.4K $513.2K
Operating Income $439.3K $191.2K -$7.3K -$149.6K $348.9K
 
Net Interest Expenses $6.8K $19.4K $30K $5.7K $2.5K
EBT. Incl. Unusual Items $452.1K $169.7K -$15K -$121.3K $354.1K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $33.6K $450 $3.4K $830
Net Income to Company $450.8K $91.2K -$10.3K -$125K $345.7K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $452.1K $136.1K -$15.5K -$124.7K $353.3K
 
Basic EPS (Cont. Ops) $0.11 $0.04 -$0.00 -$0.04 $0.09
Diluted EPS (Cont. Ops) $0.11 $0.04 -$0.00 -$0.04 $0.08
Weighted Average Basic Share $12.1M $12.1M $12.1M $12.1M $12.1M
Weighted Average Diluted Share $12.1M $12.1M $13.5M $14.1M $14.1M
 
EBITDA $449.6K $203.2K $31.5K -$110.4K $352.3K
EBIT $441.1K $189.1K $15K -$124K $347.2K
 
Revenue (Reported) $1.2M $1.1M $964.7K $593.6K $1.2M
Operating Income (Reported) $439.3K $191.2K -$7.3K -$149.6K $348.9K
Operating Income (Adjusted) $441.1K $189.1K $15K -$124K $347.2K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $224.6K $541.1K $347.2K $433.6K $264.3K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $63.6K $87.6K $214K $154.5K $328.1K
Inventory $327.8K $276.4K $415.9K $449.5K $430K
Prepaid Expenses -- -- $27.4K $1.2K $13.4K
Other Current Assets -- -- -- -- --
Total Current Assets $624K $964.9K $1M $1.1M $1M
 
Property Plant And Equipment $53.9K $95.8K $209.4K $569.1K $485.9K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $678K $1.1M $1.2M $1.6M $1.5M
 
Accounts Payable $60.2K $82.9K $135.7K $88.6K $96.2K
Accrued Expenses $10.1K $10.9K $2.3K $30.3K $18.2K
Current Portion Of Long-Term Debt $494.8K $483.6K $511.6K -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $638.3K $614K $702.5K $242.5K $219.2K
 
Long-Term Debt -- -- -- $447.7K $428.2K
Capital Leases -- -- -- -- --
Total Liabilities $694.8K $720.3K $799.3K $1.2M $1M
 
Common Stock $4.1K $4.1K $4.1K $4.1K $4.1K
Other Common Equity Adj $89.2K $92K $112.5K -- --
Common Equity -$16.9K $340.4K $430K $459.6K $516.1K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$16.9K $340.4K $430K $459.6K $516.1K
 
Total Liabilities and Equity $678K $1.1M $1.2M $1.6M $1.5M
Cash and Short Terms $224.6K $541.1K $347.2K $433.6K $264.3K
Total Debt $545.7K $483.6K $511.6K $512.4K $488.9K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $561.7K $399.3K $324.5K -- $469.6K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $81.2K $390.1K $214K -- $218.3K
Inventory $329.3K $275.2K $365K -- $420.4K
Prepaid Expenses $7.5K $4.7K $120 -- $246.5K
Other Current Assets -- -- -- -- --
Total Current Assets $993.6K $1.1M $912K -- $1.4M
 
Property Plant And Equipment $76.1K $194.6K $215.6K -- $411.8K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1M $1.3M $1.1M -- $1.8M
 
Accounts Payable $86.4K $146.5K $101.5K -- $99.7K
Accrued Expenses $1K $2K $3K -- $18.2K
Current Portion Of Long-Term Debt $451.8K $478.4K $470.8K -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $565.7K $739.4K $672.6K -- $201.9K
 
Long-Term Debt -- -- -- -- $422.8K
Capital Leases -- -- -- -- --
Total Liabilities $622.5K $845.2K $757.6K -- $931.5K
 
Common Stock $4.1K $4.1K $4.1K -- $4.1K
Other Common Equity Adj $102.5K $97.8K $62.8K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $447.2K $437.4K $370K -- $842.1K
 
Total Liabilities and Equity $1.1M $1.3M $1.1M -- $1.8M
Cash and Short Terms $561.7K $399.3K $324.5K -- $469.6K
Total Debt $451.8K $547.6K $534.9K -- $453.2K
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $65.5K $354.5K $69.2K $162.7K $14.6K
Depreciation & Amoritzation $9.3K $11.4K $19.4K $21.5K $28K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $23.8K -$75.8K -$109.6K $85.6K -$177.7K
Change in Inventories -$94.8K $51.4K -$139.5K -$33.7K $19.5K
Cash From Operations -$14.7K $431.8K -$89K $94.3K -$137.6K
 
Capital Expenditures $12.3K $53.2K $133K $32.7K $14.3K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$12.3K -$53.2K -$133K -$8.6K -$8.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $89.5K $2.5K $167.5K -- --
Long-Term Debt Repaid -$4.6K -$64.6K -$139.5K -$64K -$19.5K
Repurchase of Common Stock -$28.9K -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $56K -$62.1K $28K -$62.3K -$23.5K
 
Beginning Cash (CF) $195.7K $224.6K $541.1K $410.2K $433.6K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $29K $316.5K -$193.9K $23.5K -$169.3K
Ending Cash (CF) $224.6K $541.1K $347.2K $433.6K $264.3K
 
Levered Free Cash Flow -$27K $378.6K -$222K $61.6K -$152K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $280.1K -$54.7K $21.7K -$22.9K $102.4K
Depreciation & Amoritzation $3.2K $4.9K $5.4K $4.2K $110
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $12.8K -$33K $50.3K -$450 $60.3K
Change in Inventories -$2.4K -$2.6K $4.5K $13.9K -$5.5K
Cash From Operations $30.7K $19K -$3.6K -$25.4K $185.2K
 
Capital Expenditures $24.4K $66.7K $400 $4.6K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24.4K -$66.7K -$370 $27.6K -$158.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $9.9K $28.7K -$55.8K $82.2K
Long-Term Debt Repaid -$84.4K $36.4K -$4.1K -$41.7K -$71.2K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$84.4K $46.4K $24.6K -$57.5K -$19.3K
 
Beginning Cash (CF) $639.7K $400.7K $303.9K $315.3K $461.9K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$78.1K -$1.4K $20.6K -$55.3K $7.8K
Ending Cash (CF) $561.7K $399.3K $324.5K $260K $469.6K
 
Levered Free Cash Flow $6.3K -$47.7K -$4K -$30K $185.2K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $432.9K -$5.1K -$32.4K $48K $485.4K
Depreciation & Amoritzation $10.9K $17K $21.8K $18.5K $15K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$9.5K -$310.8K $191K $138.7K -$158.6K
Change in Inventories -$78.4K $54.1K -$89.8K -$48.6K -$6.7K
Cash From Operations $321.4K -$122.6K -$19.4K $300 $433.9K
 
Capital Expenditures $34.1K $135.5K $42.8K $21.5K $2.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$34.1K -$135.5K -$42.8K $95.6K -$245.5K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $71.7K $162.4K -- --
Long-Term Debt Repaid -$92.1K $24.1K -$175.1K -$136.4K -$54.1K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$71.6K $95.7K -$12.7K -$158.8K -$43.4K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $215.7K -$162.3K -$74.8K -$62.8K $145K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $287.3K -$258.1K -$62.2K -$21.1K $433.9K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $450.8K $91.2K -$10.3K -$125K $345.7K
Depreciation & Amoritzation $8.5K $14.1K $16.5K $13.6K $510
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$31.1K -$266.1K $34.5K $87.6K $106.7K
Change in Inventories -$1.4K $1.2K $50.8K $35.9K $9.6K
Cash From Operations $461.5K -$92.9K -$23.3K -$117.3K $454.3K
 
Capital Expenditures $30.7K $112.9K $22.7K $11.4K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$30.6K -$112.9K -$22.7K $81.6K -$155.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $69.2K $64.1K -- $85K
Long-Term Debt Repaid -$93.9K -$5.2K -$40.8K -$113.3K -$147.8K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$93.9K $64K $23.3K -$73.3K -$93.1K
 
Beginning Cash (CF) $1M $1.3M $1M $1M $1.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $337K -$141.8K -$22.7K -$109K $205.3K
Ending Cash (CF) $1.3M $1.2M $1M $904.2K $1.3M
 
Levered Free Cash Flow $430.9K -$205.7K -$46K -$128.7K $454.3K

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