Financhill
Sell
45

IPSI Quote, Financials, Valuation and Earnings

Last price:
$0.0100
Seasonality move :
-13.03%
Day range:
$0.0097 - $0.0129
52-week range:
$0.0009 - $0.0797
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
56.60x
P/B ratio:
--
Volume:
2.5M
Avg. volume:
1.6M
1-year change:
-82.73%
Market cap:
$6.5M
Revenue:
--
EPS (TTM):
-$0.36
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- $800 $400 --
Revenue Growth (YoY) -- -- -- -51.59% -100%
 
Cost of Revenues -- $35.8K $238.4K $731.5K $2.2K
Gross Profit -- -$35.8K -$237.5K -$731.1K -$2.2K
Gross Profit Margin -- -- -29687.5% -182775% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7M $10.3M $5.5M $3.6M $1.9M
Other Inc / (Exp) -$2.2M -$310.3K -$4.2M $256.8K $73.7K
Operating Expenses $1.8M $10.3M $5.4M $3.2M $1.9M
Operating Income -$1.8M -$10.3M -$5.6M -$4M -$1.9M
 
Net Interest Expenses $1.5M $3.9M $463K $1.2M $1.6M
EBT. Incl. Unusual Items -$5.4M -$14.5M -$10.2M -$4.9M -$3.4M
Earnings of Discontinued Ops. -- -- -$88.3K -$536.2K --
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.4M -$14.5M -$10.2M -$5.3M -$4.1M
 
Minority Interest in Earnings -- -$12.8K -$43.3K -$1.6K --
Net Income to Common Excl Extra Items -$5.4M -$14.5M -$10.2M -$5.3M -$4.1M
 
Basic EPS (Cont. Ops) -$0.90 -$1.30 -$0.83 -$0.42 -$0.30
Diluted EPS (Cont. Ops) -$0.90 -$1.30 -$0.83 -$0.42 -$0.30
Weighted Average Basic Share $5.7M $11.1M $12.4M $12.8M $15.1M
Weighted Average Diluted Share $5.7M $11.1M $12.4M $12.8M $15.1M
 
EBITDA -$3.9M -$10.3M -$5.4M -$3.2M -$1.9M
EBIT -$4M -$10.3M -$5.6M -$4M -$1.9M
 
Revenue (Reported) -- -- $800 $400 --
Operating Income (Reported) -$1.8M -$10.3M -$5.6M -$4M -$1.9M
Operating Income (Adjusted) -$4M -$10.3M -$5.6M -$4M -$1.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- 100% --
 
Cost of Revenues $4.6K $33.1K $193.9K $500 $500
Gross Profit -$4.6K -$33.1K -$193.9K -$500 -$500
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.7M $2.7M $745.7K $296.4K $366.1K
Other Inc / (Exp) $1.6M -$517.2K $647.2K -$1.1M --
Operating Expenses $2.7M $2.7M $652.6K $296.4K $366.1K
Operating Income -$2.8M -$2.7M -$846.5K -$297K -$366.7K
 
Net Interest Expenses $569.1K $51.3K $413.4K $386.3K $282.1K
EBT. Incl. Unusual Items -$1.7M -$3.3M -$612.6K -$1.7M -$22.2M
Earnings of Discontinued Ops. -- -$15.6K -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.7M -$3.2M -$594.8K -$1.5M -$23.8M
 
Minority Interest in Earnings -- -$7.7K -- -- --
Net Income to Common Excl Extra Items -$1.7M -$3.3M -$1M -$1.7M -$22.2M
 
Basic EPS (Cont. Ops) -$0.14 -$0.26 -$0.08 -$0.15 -$0.06
Diluted EPS (Cont. Ops) -- -$0.26 -$0.08 -$0.15 -$0.06
Weighted Average Basic Share $12.2M $12.5M $12.8M $14.5M $386.6M
Weighted Average Diluted Share $12.2M $12.5M $12.8M $14.5M $386.6M
 
EBITDA -$2.7M -$2.7M -$653K -$296.4K -$366.1K
EBIT -$2.8M -$2.7M -$846.5K -$297K -$366.7K
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$2.8M -$2.7M -$846.5K -$297K -$366.7K
Operating Income (Adjusted) -$2.8M -$2.7M -$846.5K -$297K -$366.7K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $1.3K -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $45.7K $46.8K $672.2K $3K $2.2K
Gross Profit -$45.7K -$46.8K -$670.9K -$3K -$2.2K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.9M $5.2M $3.9M $2.2M $1.3M
Other Inc / (Exp) -$1M -$1.2M -$2.5M -$296K --
Operating Expenses $9.9M $5.2M $3.7M $2.2M $1.3M
Operating Income -$9.9M -$5.2M -$4.4M -$2.2M -$1.3M
 
Net Interest Expenses $3.6M $974.4K $762.9K $1.8M $1.2M
EBT. Incl. Unusual Items -$14.6M -$7.4M -$7.6M -$4.2M -$47.1M
Earnings of Discontinued Ops. -- -$42.1K -$564.6K -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$15M -$7M -$8.4M -$3.9M -$49.8M
 
Minority Interest in Earnings -- -$42.2K -$15.5K -- --
Net Income to Common Excl Extra Items -$14.6M -$7.4M -$8M -$4.2M -$47.8M
 
Basic EPS (Cont. Ops) -$1.70 -$0.60 -$1.27 -$0.33 -$0.36
Diluted EPS (Cont. Ops) -$1.50 -$0.60 -$1.27 -$0.33 -$0.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$9.9M -$5.2M -$3.7M -$2.2M -$1.3M
EBIT -$9.9M -$5.2M -$4.4M -$2.2M -$1.3M
 
Revenue (Reported) -- -- $1.3K -- --
Operating Income (Reported) -$9.9M -$5.2M -$4.4M -$2.2M -$1.3M
Operating Income (Adjusted) -$9.9M -$5.2M -$4.4M -$2.2M -$1.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $400 -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.6K $42.1K $476K $1.5K $1.5K
Gross Profit -$4.6K -$42.1K -$475.5K -$1.5K -$1.5K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.5M $4.3M $2.8M $1.3M $791K
Other Inc / (Exp) -$470K -$1.4M $316.8K -$236K -$3.2M
Operating Expenses $9.5M $4.3M $2.7M $1.3M $791K
Operating Income -$9.5M -$4.4M -$3.1M -$1.3M -$792.7K
 
Net Interest Expenses $3.3M $405.5K $705.4K $1.3M $901.1K
EBT. Incl. Unusual Items -$13.3M -$6.2M -$3.5M -$2.9M -$46.5M
Earnings of Discontinued Ops. -- -$42.1K -$536.3K -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$13.2M -$6.2M -$4.1M -$2.7M -$48.7M
 
Minority Interest in Earnings -- -$29.5K -$1.6K -- --
Net Income to Common Excl Extra Items -$13.3M -$6.2M -$3.9M -$2.9M -$46.5M
 
Basic EPS (Cont. Ops) -$1.35 -$0.50 -$0.94 -$0.23 -$0.29
Diluted EPS (Cont. Ops) -$1.21 -$0.50 -$0.94 -$0.23 -$0.29
Weighted Average Basic Share $32.3M $37.1M $25.8M $42.2M $616.8M
Weighted Average Diluted Share $32.3M $37.1M $25.8M $42.2M $616.8M
 
EBITDA -$11.5M -$4.3M -$2.7M -$1.3M -$791K
EBIT -$11.5M -$4.4M -$3.1M -$1.3M -$792.7K
 
Revenue (Reported) -- -- $400 -- --
Operating Income (Reported) -$9.5M -$4.4M -$3.1M -$1.3M -$792.7K
Operating Income (Adjusted) -$11.5M -$4.4M -$3.1M -$1.3M -$792.7K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $94.7K $5.4M $373.8K $50.4K $500
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $371.2K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $5.3K $85K $97K $38.8K $7.9K
Total Current Assets $100K $5.5M $1.3M $89.3K $379.6K
 
Property Plant And Equipment $89.4K $28.8K $40.4K $7K $4.9K
Long-Term Investments -- $500K -- $703.9K --
Goodwill -- -- -- -- --
Other Intangibles -- -- $1.4M -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $193.4K $6.7M $2.8M $805.2K $384.4K
 
Accounts Payable $461.6K -- $727.9K $2M $3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $963.9K $2M $2.3M $3.7M $5M
Current Portion Of Capital Lease Obligations $44.1K -- -- -- --
Other Current Liabilities $3M $407.2K $2.6M $1.4M $1.1M
Total Current Liabilities $4.5M $2.8M $6.5M $8.2M $10.8M
 
Long-Term Debt $152.7K $158.4K $164K $150K $150K
Capital Leases -- -- -- -- --
Total Liabilities $4.6M $3M $6.7M $8.4M $11M
 
Common Stock $19.4K $36.8K $1.3K $1.4K $1.9K
Other Common Equity Adj -- -- -- -- --
Common Equity -$4.4M $3.7M -$4M -$7.6M -$10.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $35.2K $1.6K -- --
Total Equity -$4.4M $3.7M -$4M -$7.6M -$10.6M
 
Total Liabilities and Equity $193.4K $6.7M $2.8M $805.2K $384.5K
Cash and Short Terms $94.7K $5.4M $373.8K $50.4K $500
Total Debt $1.1M $158.4K $164K $159.4K $158.9K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $6.5M $1.4M $19.4K $1K $7K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $131.4K $410.8K
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $59.1K $133.9K $49.4K $12.4K --
Total Current Assets $6.6M $1.5M $68.8K $145.6K $475.3K
 
Property Plant And Equipment $33.4K $52.4K $7.6K $5.4K $3.2K
Long-Term Investments $500K $500K $704.3K $881.7K --
Goodwill -- -- -- -- --
Other Intangibles -- $1.2M -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.4M $3.3M $795.7K $1M $478.5K
 
Accounts Payable -- -- $1.6M $2.6M $2.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.5M $2.2M $3.5M $4.9M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $821K $710.4K $1.3M $1.6M --
Total Current Liabilities $2.8M $3.5M $7.5M $10.5M $55.3M
 
Long-Term Debt $156.9K $162.6K $158.3K $150K $150K
Capital Leases -- -- -- -- --
Total Liabilities $2.9M $3.7M $7.6M $10.6M $55.5M
 
Common Stock $36.8K $37.7K $1.3K $1.6K $45.4K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $15.5K -- -- --
Total Equity $4.5M -$373.7K -$6.8M -$9.6M -$55M
 
Total Liabilities and Equity $7.4M $3.3M $795.7K $1M $478.5K
Cash and Short Terms $6.5M $1.4M $19.4K $1K $7K
Total Debt $1.6M $162.6K $161.6K $157.7K $160.5K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$5.4M -$14.5M -$10.2M -$5.3M -$4.1M
Depreciation & Amoritzation $47.3K $35.8K $132.4K $380.6K $2.2K
Stock-Based Compensation $590.1K $6.6M $1.6M $377.9K $220.4K
Change in Accounts Receivable -- -- $296.5K -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.3M -$2.6M -$3.1M -$1.4M -$648.1K
 
Capital Expenditures $50K $634.2K $821.5K $44.4K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$50K -$1.1M -$866K -$1.1M -$338.8K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2M $2.6M -- $2.5M $1.3M
Long-Term Debt Repaid -$807.7K -$543.1K -$1.1M -$304.4K -$381.8K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $210.3K -$453.1K $9.7K -- --
Cash From Financing $1.4M $9.1M -$1.1M $2.2M $937K
 
Beginning Cash (CF) $3K $5.4M $373.8K $50.4K $500
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $91.7K $5.4M -$5.1M -$324.3K -$49.9K
Ending Cash (CF) $94.7K $10.8M -$4.7M -$273.9K -$49.4K
 
Levered Free Cash Flow -$1.3M -$3.2M -$3.9M -$1.5M -$648.1K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.7M -$3.2M -$594.8K -$1.5M -$23.8M
Depreciation & Amoritzation $4.5K $20.5K $113.1K $400 $600
Stock-Based Compensation $1.8M $1.1M $30.1K $18.4K $1.9K
Change in Accounts Receivable -- -- $3.5K $100 -$4K
Change in Inventories -- -- -- -- --
Cash From Operations -$486.1K -$861.9K -$188.6K -$88.6K -$153.4K
 
Capital Expenditures $251K $293.9K $1.2K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$248.6K -$310.3K -$845.2K -$82.5K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.1M $200K --
Long-Term Debt Repaid -- -- -$178K -$60.5K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$41.9K $7.6K $996.3K $96.5K $140.1K
 
Beginning Cash (CF) $6.5M $1.4M $19.4K $1K $7K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$776.6K -$1.2M -$37.4K -$74.5K -$13.3K
Ending Cash (CF) $5.8M $188.5K -$18K -$73.5K -$6.3K
 
Levered Free Cash Flow -$737.1K -$1.2M -$189.8K -$88.6K -$153.4K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$15M -$7M -$8.4M -$3.9M -$49.8M
Depreciation & Amoritzation $48.8K $33.3K $506.2K -$14.5K $2.2K
Stock-Based Compensation $6.5M $1.4M $485.1K $289K $16.6K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$2.3M -$3M -$1.9M -$732.8K -$702.4K
 
Capital Expenditures $263.8K $947.1K $299.3K -$1.9K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$770.6K -$970.4K -$1.4M -$211.8K -$39.2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.8M -- $2M $1.5M --
Long-Term Debt Repaid -$543K -$1.1M -$192.2K -$410.7K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$501.1K -- -- -- --
Cash From Financing $9.5M -$1.4M $1.9M $945.3K $749.1K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.4M -$5.3M -$1.4M $700 $7.5K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.5M -$3.9M -$2.2M -$730.9K -$702.4K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$13.2M -$6.2M -$4.1M -$2.7M -$48.7M
Depreciation & Amoritzation $31K $29.6K $400.5K $1.4K $1.7K
Stock-Based Compensation $6.4M $1.4M $298.6K $206K $21.5K
Change in Accounts Receivable -- -- -- -$800 -$11.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$1.9M -$2.3M -$1.1M -$449.3K -$560.6K
 
Capital Expenditures $260.2K $587.4K $46.8K -- --
Cash Acquisitions -$500K -- -- -- --
Cash From Investing -$762.6K -$641.7K -$1.1M -$269.9K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.6M -- $2M $1M $223.2K
Long-Term Debt Repaid -$543.1K -$1.1M -$192.2K -$298.6K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$501.1K -- -- -- --
Cash From Financing $9M -$1.1M $1.9M $673K $567.5K
 
Beginning Cash (CF) $14.2M $7.2M $222.1K $86.9K $27.3K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.4M -$4.1M -$374.4K -$46.2K $6.8K
Ending Cash (CF) $20.6M $3.1M -$152.3K $40.8K $34.1K
 
Levered Free Cash Flow -$2.1M -$2.9M -$1.2M -$449.3K -$560.6K

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: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

Sell
32
SMX alert for Dec 24

SMX (Security Matters) Plc [SMX] is down 8.94% over the past day.

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

Show me the best stock