Financhill
Buy
62

INTA Quote, Financials, Valuation and Earnings

Last price:
$65.04
Seasonality move :
17.48%
Day range:
$63.11 - $66.47
52-week range:
$30.36 - $71.34
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
10.65x
P/B ratio:
11.41x
Volume:
3.2M
Avg. volume:
661.4K
1-year change:
72.14%
Market cap:
$5B
Revenue:
$430.5M
EPS (TTM):
-$0.29
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $186.9M $214.6M $272.1M $350.9M $430.5M
Revenue Growth (YoY) 30.46% 14.87% 26.76% 28.96% 22.7%
 
Cost of Revenues $71.3M $74.4M $99.1M $111.5M $123.7M
Gross Profit $115.6M $140.3M $173M $239.4M $306.9M
Gross Profit Margin 61.85% 65.35% 63.58% 68.23% 71.28%
 
R&D Expenses $42.1M $50.9M $74.4M $93.9M $113.6M
Selling, General & Admin $87.4M $112.4M $198M $213.2M $225.4M
Other Inc / (Exp) -$3.8M $1.3M -$3.7M -$2.3M $2.3M
Operating Expenses $129.5M $163.2M $272.4M $307.1M $339.1M
Operating Income -$13.9M -$23M -$99.5M -$67.7M -$32.2M
 
Net Interest Expenses $27.9M $24.6M -- -- --
EBT. Incl. Unusual Items -$45.6M -$46.3M -$103.1M -$69.9M -$29.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $353K $472K -$3.4M -$495K $2.1M
Net Income to Company -$45.9M -$46.8M -$99.7M -$69.4M -$32M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$45.9M -$46.8M -$99.7M -$69.4M -$32M
 
Basic EPS (Cont. Ops) -$2.15 -$2.23 -$1.63 -$1.08 -$0.45
Diluted EPS (Cont. Ops) -$2.15 -$2.23 -$1.63 -$1.08 -$0.45
Weighted Average Basic Share $28M $28M $61.3M $64.3M $71.5M
Weighted Average Diluted Share $28M $28M $61.3M $64.3M $71.5M
 
EBITDA -$4.9M -$8.3M -$82.7M -$47.7M -$10.7M
EBIT -$17.7M -$21.7M -$99.5M -$67.7M -$32.2M
 
Revenue (Reported) $186.9M $214.6M $272.1M $350.9M $430.5M
Operating Income (Reported) -$13.9M -$23M -$99.5M -$67.7M -$32.2M
Operating Income (Adjusted) -$17.7M -$21.7M -$99.5M -$67.7M -$32.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $48.1M $62.2M $79.5M $101.6M $118.8M
Revenue Growth (YoY) -- 29.18% 27.9% 27.71% 16.96%
 
Cost of Revenues $17M $22.4M $25.3M $31.6M $31.9M
Gross Profit $31.2M $39.8M $54.2M $70M $86.9M
Gross Profit Margin 64.72% 64.02% 68.15% 68.92% 73.12%
 
R&D Expenses $12M $17M $19.7M $28.5M $32.4M
Selling, General & Admin $23.5M $46.5M $51.7M $55.5M $61.7M
Other Inc / (Exp) $268K -$1.5M -$2.6M -- --
Operating Expenses $35.4M $63.4M $71.4M $84M $94.1M
Operating Income -$4.3M -$23.6M -$17.2M -$14M -$7.3M
 
Net Interest Expenses $6.3M $159K $39K $943K --
EBT. Incl. Unusual Items -$10.3M -$25.3M -$19.9M -$14.9M -$3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $120K -$188K $185K $413K $688K
Net Income to Company -$10.4M -$25.1M -$20.1M -$15.3M -$4.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.4M -$25.1M -$20.1M -$15.3M -$4.5M
 
Basic EPS (Cont. Ops) -$0.51 -$0.42 -$0.32 -$0.22 -$0.06
Diluted EPS (Cont. Ops) -$0.51 -$0.42 -$0.32 -$0.22 -$0.06
Weighted Average Basic Share $28M $60.1M $62.9M $68.9M $75.6M
Weighted Average Diluted Share $28M $60.1M $62.9M $68.9M $75.6M
 
EBITDA -$746K -$21.1M -$14.4M -$8.8M -$1.5M
EBIT -$4M -$25.2M -$19.8M -$14M -$7.3M
 
Revenue (Reported) $48.1M $62.2M $79.5M $101.6M $118.8M
Operating Income (Reported) -$4.3M -$23.6M -$17.2M -$14M -$7.3M
Operating Income (Adjusted) -$4M -$25.2M -$19.8M -$14M -$7.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $228.7M $289.4M $372.9M $447.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $79.8M $102M $117.7M $124M
Gross Profit -- $148.9M $187.4M $255.2M $323.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $55.9M $77.1M $102.7M $117.6M
Selling, General & Admin -- $135.4M $203.3M $217M $231.6M
Other Inc / (Exp) -$2.7M -$520K -$4.8M -$171K $2.1M
Operating Expenses -- $191.2M $280.4M $319.6M $349.2M
Operating Income -- -$42.3M -$93M -$64.4M -$25.5M
 
Net Interest Expenses $13.3M $18.5M $116K $1.2M --
EBT. Incl. Unusual Items -- -$61.3M -$97.7M -$65M -$18.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $164K -$3.1M -$267K $2.4M
Net Income to Company -- -$61.5M -$94.6M -$64.7M -$21.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$61.5M -$94.6M -$64.7M -$21.2M
 
Basic EPS (Cont. Ops) -- -$1.85 -$1.54 -$0.98 -$0.29
Diluted EPS (Cont. Ops) -- -$1.85 -$1.54 -$0.98 -$0.29
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$28.7M -$76M -$43.1M -$3.4M
EBIT -- -$42.8M -$94.1M -$62.8M -$25.5M
 
Revenue (Reported) -- $228.7M $289.4M $372.9M $447.8M
Operating Income (Reported) -- -$42.3M -$93M -$64.4M -$25.5M
Operating Income (Adjusted) -- -$42.8M -$94.1M -$62.8M -$25.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $48.1M $62.2M $79.5M $101.6M $118.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17M $22.4M $25.3M $31.6M $31.9M
Gross Profit $31.2M $39.8M $54.2M $70M $86.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12M $17M $19.7M $28.5M $32.4M
Selling, General & Admin $23.5M $46.5M $51.7M $55.5M $61.7M
Other Inc / (Exp) $268K -$1.5M -$2.6M -- --
Operating Expenses $35.4M $63.4M $71.4M $84M $94.1M
Operating Income -$4.3M -$23.6M -$17.2M -$14M -$7.3M
 
Net Interest Expenses $6.3M $159K $39K $943K --
EBT. Incl. Unusual Items -$10.3M -$25.3M -$19.9M -$14.9M -$3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $120K -$188K $185K $413K $688K
Net Income to Company -$10.4M -$25.1M -$20.1M -$15.3M -$4.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.4M -$25.1M -$20.1M -$15.3M -$4.5M
 
Basic EPS (Cont. Ops) -$0.51 -$0.42 -$0.32 -$0.22 -$0.06
Diluted EPS (Cont. Ops) -$0.51 -$0.42 -$0.32 -$0.22 -$0.06
Weighted Average Basic Share $28M $60.1M $62.9M $68.9M $75.6M
Weighted Average Diluted Share $28M $60.1M $62.9M $68.9M $75.6M
 
EBITDA -$746K -$21.1M -$14.4M -$8.8M -$1.5M
EBIT -$4M -$25.2M -$19.8M -$14M -$7.3M
 
Revenue (Reported) $48.1M $62.2M $79.5M $101.6M $118.8M
Operating Income (Reported) -$4.3M -$23.6M -$17.2M -$14M -$7.3M
Operating Income (Adjusted) -$4M -$25.2M -$19.8M -$14M -$7.3M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $42.1M $37.6M $50.8M $130.4M $208.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $23M $48.6M $66.9M $93M $95.1M
Inventory -- -- -- -- --
Prepaid Expenses $3.7M $9.6M $6M $7.3M $9M
Other Current Assets -- -- -- -- --
Total Current Assets $84.4M $113.9M $147.4M $254.8M $342.7M
 
Property Plant And Equipment $8.2M $10.7M $12.3M $33.5M $40.3M
Long-Term Investments -- -- -- -- --
Goodwill $228M $262.3M $269.1M $278.9M $286M
Other Intangibles $46.8M $52.3M $48.4M $43.3M $40.3M
Other Long-Term Assets $1.4M $10.2M $2.5M $1.8M $5.3M
Total Assets $377M $459.8M $494.4M $628.9M $733M
 
Accounts Payable $4.1M $2.2M $4.2M $6M $13.3M
Accrued Expenses $3.6M $10M $8.8M $11.6M $12M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $11.3M $22.6M $27.8M $10.9M $14.3M
Total Current Liabilities $116.8M $171.9M $223.5M $259.3M $300.6M
 
Long-Term Debt $279.5M $275.6M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $403.5M $473.3M $238.5M $287.7M $329.8M
 
Common Stock $144.2M $144.2M $63K $69K $75K
Other Common Equity Adj -$1.7M -$494K -$1.7M -$1.3M -$1.3M
Common Equity -$170.7M -$157.6M $255.9M $341.2M $403.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$26.5M -$13.4M $255.9M $341.2M $403.2M
 
Total Liabilities and Equity $377M $459.8M $494.4M $628.9M $733M
Cash and Short Terms $42.1M $37.6M $50.8M $130.4M $208.4M
Total Debt $279.5M $275.6M -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $54.9M $40.3M $141.5M $253.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $31.7M $52.6M $68.8M $62.1M
Inventory -- -- -- -- --
Prepaid Expenses -- $8.6M $9.1M $9M $11.3M
Other Current Assets -- -- -- -- --
Total Current Assets -- $114.1M $126M $246.7M $356.6M
 
Property Plant And Equipment -- $10.8M $31.4M $33.7M $39.5M
Long-Term Investments -- -- -- -- --
Goodwill -- $262M $269.2M $278.6M $286.5M
Other Intangibles -- $49M $45.3M $40.6M $37.3M
Other Long-Term Assets -- $1M $2.5M $1.8M $5.6M
Total Assets -- $448M $489.3M $617.6M $742.4M
 
Accounts Payable -- $5M $4.5M $6.2M $16M
Accrued Expenses -- $7.3M $7.6M $13.4M $8.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $28.4M $23.2M $7.5M $11.6M
Total Current Liabilities -- $170.7M $211.6M $244.1M $273.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $182.5M $238.9M $270.9M $300.3M
 
Common Stock -- $61K $63K $69K $78K
Other Common Equity Adj -- -$774K -$2.4M -$1.6M -$841K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $265.4M $250.4M $346.7M $442.1M
 
Total Liabilities and Equity -- $448M $489.3M $617.6M $742.4M
Cash and Short Terms -- $54.9M $40.3M $141.5M $253.8M
Total Debt -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$45.9M -$46.8M -$99.7M -$69.4M -$32M
Depreciation & Amoritzation $12.8M $13.4M $16.7M $20M $21.5M
Stock-Based Compensation $3.3M $18.1M $77.5M $67.8M $59.9M
Change in Accounts Receivable $3.9M -$24.3M -$16.9M -$30.3M -$7.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.4M -$9.7M $14.2M $27.5M $67.2M
 
Capital Expenditures $5.1M $5M $4.8M $7.7M $8.9M
Cash Acquisitions -- -$20.6M -$2.5M -$6.6M -$11M
Cash From Investing -$5.1M -$25.6M -$7.3M -$14.3M -$19.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $15M -- -- -- --
Long-Term Debt Repaid -$5M -$5M -$278M -- --
Repurchase of Common Stock -$2.8M -$1.9M -- -- --
Other Financing Activities $1.8M -$5.4M -$19.5M -$32.1M -$3.8M
Cash From Financing $27.2M $32.4M $6.6M $64.1M $30.3M
 
Beginning Cash (CF) $22.6M $43.2M $41.5M $54.3M $131.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.7M -$2.9M $13.6M $77.2M $77.7M
Ending Cash (CF) $43.2M $41.5M $54.3M $131.2M $208.6M
 
Levered Free Cash Flow -$6.5M -$14.7M $9.4M $19.8M $58.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$10.4M -$25.1M -$20.1M -$15.3M -$4.5M
Depreciation & Amoritzation $3.3M $4.1M $5.4M $5.1M $5.7M
Stock-Based Compensation $4.6M $19M $15.8M $18.8M $20M
Change in Accounts Receivable $425K $16.6M $13M $19.6M $30.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$10.8M $4.6M $3.2M $11.6M $24.4M
 
Capital Expenditures $744K $863K $2.9M $3M $1.9M
Cash Acquisitions -- -- -- -- -$897K
Cash From Investing -$744K -$863K -$2.9M -$3M -$2.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5M -$278M -- -- --
Repurchase of Common Stock -$1.9M -- -- -- --
Other Financing Activities -- -$3.4M -$10.8M -$633K -$1.4M
Cash From Financing $27.8M $13.6M -$9.8M $1.7M $21.5M
 
Beginning Cash (CF) $43.2M $41.5M $54.3M $131.2M $208.6M
Foreign Exchange Rate Adjustment $30K -$215K -$968K $261K $2.3M
Additions / Reductions $16.3M $17.4M -$9.5M $10.3M $43.2M
Ending Cash (CF) $59.5M $58.7M $43.9M $141.7M $254M
 
Levered Free Cash Flow -$11.6M $3.8M $281K $8.6M $22.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$61.5M -$94.6M -$64.7M -$21.2M
Depreciation & Amoritzation -- $14.2M $18.1M $19.7M $22.1M
Stock-Based Compensation $4.6M $32.5M $74.3M $70.8M $61.1M
Change in Accounts Receivable -- -$8.1M -$20.4M -$23.8M $3.4M
Change in Inventories -- -- -- -- --
Cash From Operations -- $5.7M $12.8M $35.9M $80.1M
 
Capital Expenditures $744K $5.1M $6.9M $7.8M $7.7M
Cash Acquisitions -- -- -- -- -$11.9M
Cash From Investing -- -$25.7M -$9.4M -$14.4M -$19.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$278M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$8.8M -$26.9M -$22M -$4.6M
Cash From Financing -- $18.2M -$16.8M $75.6M $50.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$1.8M -$13.3M $97M $110.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- $609K $5.9M $28.1M $72.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$10.4M -$25.1M -$20.1M -$15.3M -$4.5M
Depreciation & Amoritzation $3.3M $4.1M $5.4M $5.1M $5.7M
Stock-Based Compensation $4.6M $19M $15.8M $18.8M $20M
Change in Accounts Receivable $425K $16.6M $13M $19.6M $30.7M
Change in Inventories -- -- -- -- --
Cash From Operations -$10.8M $4.6M $3.2M $11.6M $24.4M
 
Capital Expenditures $744K $863K $2.9M $3M $1.9M
Cash Acquisitions -- -- -- -- -$897K
Cash From Investing -$744K -$863K -$2.9M -$3M -$2.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5M -$278M -- -- --
Repurchase of Common Stock -$1.9M -- -- -- --
Other Financing Activities -- -$3.4M -$10.8M -$633K -$1.4M
Cash From Financing $27.8M $13.6M -$9.8M $1.7M $21.5M
 
Beginning Cash (CF) $43.2M $41.5M $54.3M $131.2M $208.6M
Foreign Exchange Rate Adjustment $30K -$215K -$968K $261K $2.3M
Additions / Reductions $16.3M $17.4M -$9.5M $10.3M $43.2M
Ending Cash (CF) $59.5M $58.7M $43.9M $141.7M $254M
 
Levered Free Cash Flow -$11.6M $3.8M $281K $8.6M $22.6M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 23

Quantum [QMCO] is up 1.27% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.7% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.95% over the past day.

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

Show me the best stock