Financhill
Buy
55

IDTA Quote, Financials, Valuation and Earnings

Last price:
$0.30
Seasonality move :
43.88%
Day range:
$0.25 - $0.32
52-week range:
$0.15 - $0.75
Dividend yield:
0%
P/E ratio:
7.51x
P/S ratio:
1.06x
P/B ratio:
1.43x
Volume:
98K
Avg. volume:
5.6K
1-year change:
-40.29%
Market cap:
$1.2M
Revenue:
$1.5M
EPS (TTM):
-$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4M $1.4M $1.3M $1.1M $1.5M
Revenue Growth (YoY) 43.15% -3.98% -3.84% -21.45% 38.41%
 
Cost of Revenues $575.7K $369.9K $355.2K $386.6K $699K
Gross Profit $874.2K $1M $983.6K $665K $756.5K
Gross Profit Margin 60.29% 73.44% 73.47% 63.24% 51.98%
 
R&D Expenses -- $9.8K $200 $2K $3K
Selling, General & Admin $597.6K $851.8K $997.7K $714.2K $472.6K
Other Inc / (Exp) $8.5K -$98K $52.6K $44.9K --
Operating Expenses $518.6K $861.6K $997.9K $716.2K $475.6K
Operating Income $355.6K $160.7K -$14.3K -$51.2K $280.9K
 
Net Interest Expenses $9.6K $13.4K $14.9K $25.5K $51.5K
EBT. Incl. Unusual Items $354.5K $102.8K $163.2K $18.1K $259.2K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $33.6K $500 $3.4K $800
Net Income to Company $354.5K $69.2K $162.7K $14.6K $258.3K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $354.5K $69.2K $162.7K $14.6K $258.3K
 
Basic EPS (Cont. Ops) $0.09 $0.02 $0.04 $0.00 $0.06
Diluted EPS (Cont. Ops) $0.09 $0.02 $0.03 $0.00 $0.05
Weighted Average Basic Share $4M $4M $4M $4M $4M
Weighted Average Diluted Share $4M $4M $4.7M $4.7M $4.7M
 
EBITDA $375.4K $180.1K $7.1K -$37.7K $298.7K
EBIT $364.1K $160.7K -$14.3K -$51.2K $280.9K
 
Revenue (Reported) $1.4M $1.4M $1.3M $1.1M $1.5M
Operating Income (Reported) $355.6K $160.7K -$14.3K -$51.2K $280.9K
Operating Income (Adjusted) $364.1K $160.7K -$14.3K -$51.2K $280.9K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $335.1K $332.3K $173.5K $366.9K $427.5K
Revenue Growth (YoY) -32.45% -0.84% -47.8% 111.51% 16.53%
 
Cost of Revenues $139.6K $89.3K $49.8K $97.7K $229K
Gross Profit $195.5K $243K $123.7K $269.2K $198.6K
Gross Profit Margin 58.34% 73.13% 71.3% 73.37% 46.46%
 
R&D Expenses $700 -- -- -- $4.7K
Selling, General & Admin $221.9K $250.6K $161.1K $174.2K $93.3K
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $222.6K $250.6K $161.1K $174.2K $98K
Operating Income -$27K -$7.6K -$37.4K $94.9K $100.6K
 
Net Interest Expenses $9.6K $17K -- $2.9K $2.6K
EBT. Incl. Unusual Items -$12.2K $19.9K -$22.8K $102.6K $79.8K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.6K $500 -- $200 $200
Net Income to Company -$48.6K $21.3K -$20.6K $103K $80.9K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$45.8K $19.4K -$22.8K $102.3K $79.6K
 
Basic EPS (Cont. Ops) -$0.01 $0.00 -$0.01 $0.03 $0.02
Diluted EPS (Cont. Ops) $0.00 $0.00 -$0.01 $0.02 $0.02
Weighted Average Basic Share $4M $4M $4M $4M $4M
Weighted Average Diluted Share $4M $4M $4M $4.7M $4.7M
 
EBITDA -$31.3K -$2.2K -$33.1K $95K $105.6K
EBIT -$27K -$7.6K -$37.4K $94.9K $100.6K
 
Revenue (Reported) $335.1K $332.3K $173.5K $366.9K $427.5K
Operating Income (Reported) -$27K -$7.6K -$37.4K $94.9K $100.6K
Operating Income (Adjusted) -$27K -$7.6K -$37.4K $94.9K $100.6K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3M $1.3M $990.6K $1.6M $1.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $454.3K $367.6K $227K $566.3K $871K
Gross Profit $852.6K $914.6K $763.6K $1M $372.4K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- $5K $6K
Selling, General & Admin $774K $996.5K $837.3K $666.6K $231.5K
Other Inc / (Exp) -$2.1K $22.4K $25.5K -$3.2K --
Operating Expenses $781.2K $996.7K $837.3K $605.3K $354.2K
Operating Income $71.4K -$82.2K -$73.7K $444.5K $18.2K
 
Net Interest Expenses $22.3K $34.6K $9.1K $16K $50.6K
EBT. Incl. Unusual Items $73.4K -$37K $51.8K $486.2K -$66K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.6K $500 $3.4K $800 $600
Net Income to Company $5K -$36.8K $45.6K $479.6K -$64.3K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39.8K -$37.5K $48.3K $485.4K -$66.6K
 
Basic EPS (Cont. Ops) $0.01 -$0.01 $0.01 $0.12 -$0.02
Diluted EPS (Cont. Ops) $0.02 -$0.01 $0.01 $0.11 -$0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $88.5K -$60.4K -$55.3K $444.9K $49.8K
EBIT $71.4K -$82.2K -$73.7K $444.5K $18.1K
 
Revenue (Reported) $1.3M $1.3M $990.6K $1.6M $1.2M
Operating Income (Reported) $71.4K -$82.2K -$73.7K $444.5K $18.2K
Operating Income (Adjusted) $71.4K -$82.2K -$73.7K $444.5K $18.1K
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $964.7K $593.6K $1.2M $944.1K --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $341.9K $185.8K $365K $536.3K --
Gross Profit $622.8K $407.8K $791.2K $407.9K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $200 -- $3K $5.9K --
Selling, General & Admin $750.5K $587.3K $538.1K $231.5K --
Other Inc / (Exp) $22.4K $25.5K -$2.3K $30.5K --
Operating Expenses $750.7K $587.3K $474.7K $354.2K --
Operating Income -$127.8K -$179.4K $316.4K $53.7K --
 
Net Interest Expenses $30K $5.8K $8.6K $7.7K --
EBT. Incl. Unusual Items -$15K -$121.3K $346.6K $21.3K --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $500 $3.4K $700 $600 --
Net Income to Company -$10K -$121.1K $344.4K $21.7K --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.5K -$124.7K $345.7K $20.7K --
 
Basic EPS (Cont. Ops) -$0.00 -$0.03 $0.09 $0.01 --
Diluted EPS (Cont. Ops) -$0.00 -$0.03 $0.07 $0.00 --
Weighted Average Basic Share $12.1M $12.1M $12.1M $12.1M --
Weighted Average Diluted Share $12.8M $12.1M $14.1M $13.5M --
 
EBITDA -$111.4K -$166K $317K $68.2K --
EBIT -$127.8K -$179.4K $316.4K $53.7K --
 
Revenue (Reported) $964.7K $593.6K $1.2M $944.1K --
Operating Income (Reported) -$127.8K -$179.4K $316.4K $53.7K --
Operating Income (Adjusted) -$127.8K -$179.4K $316.4K $53.7K --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $541.1K $347.2K $433.6K $264.3K $414.3K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $87.6K $214K $154.5K $328.1K $98.6K
Inventory $276.4K $415.9K $449.5K $442.3K $409K
Prepaid Expenses -- $27.4K $1.2K $1.1K $1.1K
Other Current Assets -- -- -- -- --
Total Current Assets $964.9K $1M $1.1M $1M $1.3M
 
Property Plant And Equipment $95.8K $209.4K $569.1K $485.9K $406.9K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.1M $1.2M $1.6M $1.5M $1.7M
 
Accounts Payable $82.9K $135.7K $86.3K $92.4K $81.8K
Accrued Expenses $10.9K $2.3K $30.3K $18.2K --
Current Portion Of Long-Term Debt $483.6K $511.6K -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $614K $702.5K $242.5K $219.2K $324.5K
 
Long-Term Debt -- -- $820.3K $724.7K $555K
Capital Leases -- -- -- -- --
Total Liabilities $720.3K $799.3K $1.2M $1M $921K
 
Common Stock $4.1K $4K $4K $4K $4K
Other Common Equity Adj $92K $112.5K -- -- --
Common Equity $340.4K $430K $459.6K $516.1K $742.3K
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $340.4K $430K $459.6K $516.1K $742.3K
 
Total Liabilities and Equity $1.1M $1.2M $1.6M $1.5M $1.7M
Cash and Short Terms $541.1K $347.2K $433.6K $264.3K $414.3K
Total Debt $483.6K -- $820.3K $724.7K $555K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $399.3K $324.5K $260K $469.6K $604.2K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $390.1K $214K $76.4K $218.3K $350.7K
Inventory $275.2K $365K $413.7K $436.4K $494.9K
Prepaid Expenses $4.7K $100 $100 $1.1K $1.2K
Other Current Assets -- -- -- -- --
Total Current Assets $1.1M $912K $757.4K $1.4M $1.5M
 
Property Plant And Equipment $194.6K $215.6K $474K $411.8K $368K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.3M $1.1M $1.2M $1.8M $1.8M
 
Accounts Payable $153.8K $103.3K $61.9K $91.7K $150.1K
Accrued Expenses $2K $3K -- $18.2K --
Current Portion Of Long-Term Debt $478.4K $470.8K -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $739.4K $672.6K $546.7K $201.9K $377.6K
 
Long-Term Debt -- -- $296.6K $661.9K $565.5K
Capital Leases -- -- -- -- --
Total Liabilities $845.2K $757.6K $936.4K $931.5K $988.8K
 
Common Stock $4K $4K $4K $4K $4K
Other Common Equity Adj $97.8K $62.8K -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $437.4K $370K $294.9K $842.1K $849K
 
Total Liabilities and Equity $1.3M $1.1M $1.2M $1.8M $1.8M
Cash and Short Terms $399.3K $324.5K $260K $469.6K $604.2K
Total Debt $69.2K -- $296.6K $661.9K $565.5K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $354.5K $69.2K $162.7K $14.6K $258.3K
Depreciation & Amoritzation $11.4K $19.4K $21.4K $13.6K $17.7K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$75.8K -$109.6K $85.6K -$177.7K $237.1K
Change in Inventories $51.4K -$139.5K -$33.7K $19.5K $21.5K
Cash From Operations $431.8K -$88.9K $94.3K -$137.6K $561.9K
 
Capital Expenditures $53.2K $121.1K $32.7K $14.3K $6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$53.2K -$133K -$8.6K -$8.2K -$260.4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.5K $167.5K -- -- --
Long-Term Debt Repaid -$64.6K -$139.5K -$64K -$19.5K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$62.1K $28K -$62.2K -$23.5K -$151.5K
 
Beginning Cash (CF) $224.6K $347.2K $433.6K $264.3K $414.3K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $316.5K -$193.9K $23.5K -$169.3K $150K
Ending Cash (CF) $541.1K $153.2K $457.1K $95K $564.3K
 
Levered Free Cash Flow $378.6K -$210K $61.6K -$151.9K $555.9K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$48.6K $21.3K -$20.6K $103K $80.9K
Depreciation & Amoritzation -$4.3K $5.1K $4K $100 $5.6K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$34.3K $48.9K -$1.8K $60.3K -$85.2K
Change in Inventories -$2.6K $4K $13.1K -$5.4K -$10.6K
Cash From Operations $4.6K -$3.3K -$23.2K $185.6K $73.2K
 
Capital Expenditures $58.7K $200 $4.3K -- $2.2K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$58.7K -$200 $25.9K -$157.5K $342.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.9K $28.7K -$55.8K $82.2K --
Long-Term Debt Repaid $36.4K -$4.1K -$41.7K -$71.2K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $52K $23.8K -$55.4K -$19.6K $28.8K
 
Beginning Cash (CF) $399.3K $324.5K $260K $469.6K $604.2K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.1K $20.3K -$52.7K $8.6K $410.9K
Ending Cash (CF) $397.2K $344.8K $207.2K $478.2K $1M
 
Levered Free Cash Flow -$54.1K -$3.5K -$27.5K $185.6K $71K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5K -$36.8K $45.6K $479.6K -$64.3K
Depreciation & Amoritzation $17.3K $21.7K $17.8K $500 $32.3K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$314.4K $189K $133.8K -$150K -$186K
Change in Inventories $55.7K -$94.7K -$47K -$6.3K -$32.2K
Cash From Operations -$131.2K -$6.2K -$200 $433.3K -$65.7K
 
Capital Expenditures $128.8K $41.1K $20.6K $2.8K $12.3K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$128.7K -$53.3K $92.7K -$242.1K $256.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $71.7K $162.4K -- -- --
Long-Term Debt Repaid $24.1K -$175.1K -$136.4K -$54.1K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $101K -$18.4K -$153.5K -$44.5K -$47K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$158.8K -$77.9K -$60.9K $146.7K $144K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$260K -$47.3K -$20.8K $430.5K -$78K
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$10K -$121.1K $344.4K $21.7K --
Depreciation & Amoritzation $16K $13.2K $500 $15.1K --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $33.4K $84.9K $106.3K -$316.8K --
Change in Inventories $49.3K $34.7K $9.6K -$44.1K --
Cash From Operations -$22.5K -$113.6K $452.5K -$175K --
 
Capital Expenditures $22K $11K -- $6.3K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$22K $78.9K -$155.3K $361.9K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $64.1K -- $85K -- --
Long-Term Debt Repaid -$40.8K -$113.3K -$147.8K -$20.4K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $22.5K -$70.9K -$92.8K $11.6K --
 
Beginning Cash (CF) $1M $904.3K $1.3M $1.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22K -$105.4K $204.5K $198.6K --
Ending Cash (CF) $1M $798.6K $1.5M $1.4M --
 
Levered Free Cash Flow -$44.5K -$124.6K $452.5K -$181.3K --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

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

Sell
49
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Sell
23
CAR alert for Feb 20

Avis Budget Group, Inc. [CAR] is down 21.87% over the past day.

Buy
75
HYMC alert for Feb 20

Hycroft Mining Holding Corp. [HYMC] is up 3.81% over the past day.

Sell
1
EPAM alert for Feb 20

EPAM Systems, Inc. [EPAM] is down 16.79% over the past day.

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

Show me the best stock