Financhill
Buy
71

INTT Quote, Financials, Valuation and Earnings

Last price:
$8.60
Seasonality move :
7.37%
Day range:
$8.13 - $8.78
52-week range:
$6.28 - $14.35
Dividend yield:
0%
P/E ratio:
39.55x
P/S ratio:
0.87x
P/B ratio:
1.07x
Volume:
73K
Avg. volume:
50K
1-year change:
-35.46%
Market cap:
$107.7M
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

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

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

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock