$3.44

+0.23 (+7.17%)

Weekly Expected Move ±7.8%

$3 $3 $3 $4 $4

NASDAQ · Healthcare · Biotechnology · Tech Score Strong Sell · Power 26 · $9.3M mcap · 1M float · 2.51% daily turnover · Short 58% of daily vol

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

NO EDGE

30.5 / 100

NoneWeakNarrowWide

Primary source: Network Effects · ROIC: 4123.4%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale

The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. INTS has No discernible competitive edge (30.5/100). The business operates without significant structural advantages. The primary source of advantage is Network Effects. ROIC of 4123.4% confirms the company is generating returns well above its cost of capital — a hallmark of durable competitive advantages.

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets

Low

$11

Avg Target

$15

High

Based on 2 analysts since Aug 11, 2026 earnings

Analyst Recommendations

Strong Buy: 0Buy: 3Hold: 0Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$11.00

Analysts2

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2026-08-19	H.C. Wainwright	Swayampakula Ramakanth	$5	$7	+2	+66.3%	$4.21
2026-08-11	Industrial Alliance Securities	James Molloy	Initiated	$15	—	+257.1%	$4.20
2024-10-31	H.C. Wainwright	Swayampakula Ramakanth	Initiated	$5	—	-93.4%	$76.25

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

B-

Oct 02, 2026

DCF

ROE

ROA

D/E

P/E

P/B

The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. INTS receives an overall rating of B-. Strongest factors: DCF (5/5), P/B (4/5). Areas of concern: ROE (1/5), ROA (1/5), D/E (2/5), P/E (1/5).

Rating Change History

Date	From	To
2026-09-30	C	B-
2026-04-24	C-	C
2026-04-01	C	C-
2026-03-30	C+	C
2026-03-27	B-	C+
2026-03-17	C+	B-
2026-03-04	B-	C+
2026-02-23	B	B-
2026-02-19	B-	B
2026-01-03	C+	B-

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ — Grade A+

Profitability

—

Balance Sheet

Earnings Quality

Growth

—

Value

Momentum

—

Safety

Cash Flow

—

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score

-9.58

Distress Zone

Piotroski F-Score

5/9

✗ ✗ ✓ ✓ ✓ ✓ ✓ ✗ ✗

Beneish M-Score

—

Ohlson O-Score

1.82

Bankruptcy prob: 86.1%

High Risk

Credit Rating

Score: 43.9/100

Trend: Deteriorating

Earnings Quality

—

OCF/NI: 0.80x

Accruals: -27.7%

The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. INTS scores -9.58, placing it in the Distress Zone (safe > 2.99, distress < 1.81). Historically, companies in this range face elevated bankruptcy risk. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. INTS scores 5/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. INTS's implied 86.1% bankruptcy probability signals significant financial distress. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. INTS receives an estimated rating of BB (score: 43.9/100), with a deteriorating trend.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E

-0.71x

PEG

-0.00x

P/S

0.00x

P/B

1.01x

P/FCF

-1.24x

P/OCF

—

EV/EBITDA

-0.20x

EV/Revenue

—

EV/EBIT

-0.15x

EV/FCF

-0.19x

Earnings Yield

-100.59%

FCF Yield

-80.69%

Shareholder Yield

0.54%

Graham Number

—

Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. INTS currently has negative earnings — the P/E ratio is not meaningful.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden

1.000

NI / EBT

Interest Burden

0.993

EBT / EBIT

EBIT Margin

—

EBIT / Rev

Asset Turnover

0.000

Rev / Assets

Equity Multiplier

1.401

Assets / Equity

ROE

-195.9%

The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. INTS's ROE of -195.9% is driven by A tax burden ratio of 1.00 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate

0.00%

Fair P/E

8.50x

Intrinsic Value

—

Price/Value

—

Margin of Safety

—

Premium

—

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 818 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$3.44

Median 1Y

$0.38

5th Pctile

$0.03

95th Pctile

$4.68

Ann. Volatility

143.6%

Analyst Target

$11.00

25th–75th percentile 5th–95th percentile Median path Historical Analyst target

Executive Compensation

C-suite compensation breakdown including salary, stock awards, options, and incentive pay. The CEO-to-employee pay ratio and Gini coefficient measure pay distribution fairness.

C-Suite Compensation

Executive	Salary	Stock	Total
Lewis H. Bender President and Chief Executive Officer	$549,150	$—	$1,355,482
Joseph Talamo Financial ancial Officer	$374,696	$—	$723,739
John Wesolowski Accounting Accounting Officer and Controller	$246,820	$—	$378,452

CEO Pay Ratio

4:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $1,355,482

Avg Employee Cost (SGA/emp): $324,188

Employees: 16

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees

+220.0% YoY

Revenue / Employee

—

Profit / Employee

$-725,375

NI: $-11,606,000

SGA / Employee

$324,188

Avg labor cost proxy

R&D / Employee

$424,063

Innovation spend

Scaling Efficiency

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability

Metric	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
ROE	-24.5%	-37.9%	-69.9%	-1.4%	-1.5%	-1.7%	-2.0%	-3.0%	-3.3%	-2.3%	-1.6%	-2.1%	-2.0%	-1.96%
ROA	-20.3%	-35.9%	-53.2%	-1.1%	-1.1%	-1.5%	-1.5%	-1.9%	-1.9%	-1.6%	-1.2%	-1.4%	-1.4%	-1.40%
ROIC	-6.4%	-7.0%	3.8%	15.1%	14.9%	-93.1%	-28.1%	25.9%	-109.3%	-34.8%	-145.5%	53.5%	41.2%	41.23%
ROCE	-22.9%	-36.1%	-67.3%	-1.4%	-2.8%	-5.6%	-5.4%	-34.8%	-5.6%	-1.6%	-98.9%	-1.1%	-1.2%	-1.21%
Gross Margin	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Operating Margin	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Margin	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA Margin	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF Margin	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF Margin	—	—	—	—	—	—	—	—	—	—	—	—	—	—
ROE 3Y Avg	snapshot only													-3.26%
ROA 3Y Avg	snapshot only													-1.85%
ROIC Economic	snapshot only													-97.45%
Cash ROA	snapshot only													-77.72%

Valuation

Metric	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
P/E Ratio	-527.44	-225.66	-319.24	-129.11	-111.43	-81.09	-39.56	-49.78	-11.52	-0.89	-11.99	-1.39	-0.99	-0.712
P/S Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	0.000
P/B Ratio	128.97	85.52	223.16	183.32	314.26	474.40	220.57	2237.36	66.35	1.45	11.72	1.49	1.20	1.010
P/FCF	-8169.63	-253.97	-465.89	-167.02	-114.69	-97.66	-42.29	-58.19	-13.07	-1.10	-15.07	-1.64	-1.24	-1.239
P/OCF	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EV/EBITDA	-567.32	-233.16	-326.89	-130.89	-110.35	-80.47	-39.19	-49.25	-11.16	-0.38	-14.02	-0.59	-0.20	-0.196
EV/Revenue	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EV/EBIT	-560.99	-231.61	-325.48	-130.46	-110.30	-80.44	-39.18	-49.25	-11.16	-0.29	-10.77	-0.44	-0.15	-0.148
EV/FCF	-8169.07	-251.08	-463.57	-166.05	-114.27	-97.47	-42.13	-58.12	-12.88	-0.37	-13.79	-0.52	-0.19	-0.186
Earnings Yield	-0.2%	-0.4%	-0.3%	-0.8%	-0.9%	-1.2%	-2.5%	-2.0%	-8.7%	-1.1%	-8.3%	-71.8%	-1.0%	-1.01%
FCF Yield	-0.0%	-0.4%	-0.2%	-0.6%	-0.9%	-1.0%	-2.4%	-1.7%	-7.6%	-90.9%	-6.6%	-60.9%	-80.7%	-80.69%
Price/Tangible Book	snapshot only													1.204
Shareholder Yield	snapshot only													0.54%

Leverage & Solvency

Metric	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Current Ratio	5.91	22.98	3.91	4.43	2.32	1.63	1.92	0.63	1.40	3.60	5.92	4.86	5.00	5.002
Quick Ratio	5.91	22.98	3.91	4.43	2.32	1.63	1.92	0.63	1.40	3.60	5.92	4.86	5.00	5.002
Debt/Equity	0.00	0.01	0.01	0.02	0.03	0.05	0.05	0.39	0.06	0.02	0.01	0.01	0.01	0.010
Net Debt/Equity	-0.01	-0.97	-1.11	-1.06	-1.15	-0.95	-0.84	-2.39	-0.96	-0.96	-0.99	-1.02	-1.02	-1.024
Debt/Assets	0.00	0.01	0.01	0.01	0.02	0.03	0.03	0.04	0.03	0.01	0.01	0.01	0.01	0.008
Debt/EBITDA	-0.00	-0.03	-0.02	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.011
Net Debt/EBITDA	0.04	2.69	1.64	0.76	0.41	0.16	0.15	0.05	0.16	0.75	1.30	1.25	1.11	1.110
Interest Coverage	-15.69	-26.19	-40.49	-61.24	—	—	—	—	—	—	—	—	—	—
Equity Multiplier	1.20	1.06	1.31	1.28	1.62	1.88	1.64	9.18	2.03	1.33	1.19	1.23	1.25	1.250
Cash Ratio	snapshot only													4.245
Cash to Debt	snapshot only													100.305
FCF to Debt	snapshot only													-94.253
Defensive Interval	snapshot only													302.9 days

Efficiency & Turnover

Metric	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Asset Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Inventory Turnover	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Receivables Turnover	0.00	0.00	—	—	0.00	0.00	—	—	—	—	—	—	—	—
Payables Turnover	0.02	0.11	0.01	0.04	0.00	0.01	0.00	0.00	0.00	0.01	0.01	0.01	0.02	0.018
DSO	—	—	—	—	—	—	—	—	—	—	—	—	—	—
DIO	0	0	0	0	0	0	0	—	—	0	0	0	0	0.0 days
DPO	14951	3388	28809	9972	106483	27326	129788	—	—	67647	54811	31193	20093	20093.2 days
Cash Conversion Cycle	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Fixed Asset Turnover	snapshot only													0.000
Cash Velocity	snapshot only													0.000

Growth (YoY)

Metric	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income	—	—	—	—	-3.1%	-1.7%	-76.8%	-8.8%	16.6%	27.8%	28.7%	28.8%	11.2%	11.25%
EPS	—	—	—	—	-2.9%	-1.7%	-65.7%	1.7%	39.4%	-4.8%	23.1%	-3.3%	-5.2%	-5.19%
FCF	—	—	—	—	-60.3%	-1.5%	-1.4%	-20.4%	24.3%	29.6%	39.3%	29.4%	19.2%	19.22%
EBITDA	—	—	—	—	-3.4%	-1.8%	-83.0%	-12.0%	15.6%	43.6%	44.5%	46.4%	33.5%	33.55%
Op. Income	—	—	—	—	-11.8%	-3.5%	-1.3%	-29.0%	17.8%	28.1%	27.8%	27.1%	10.8%	10.79%
OCF Growth	snapshot only													19.22%
Asset Growth	snapshot only													1.59%
Equity Growth	snapshot only													3.22%
Debt Growth	snapshot only													-24.00%
Shares Change	snapshot only													-85.66%

Growth (CAGR)

Metric	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Revenue 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Profit 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Profit 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Assets 3Y	—	—	—	—	—	—	—	—	—	—	—	—	-14.2%	-14.18%
Assets 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Equity 3Y	—	—	—	—	—	—	—	—	—	—	—	—	-15.2%	-15.24%
Book Value 3Y	—	—	—	—	—	—	—	—	—	—	—	—	43.4%	43.37%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Growth Quality

Metric	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue Stability	—	—	—	—	—	—	—	—	1.00	1.00	1.00	1.00	1.00	1.000
Earnings Stability	—	—	—	—	—	—	—	—	0.55	0.31	0.11	0.49	0.28	0.275
Margin Stability	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Rev. Growth Consistency	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Earn. Growth Consistency	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.000
FCF Positive Streak	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Earnings Persistence	—	—	—	—	—	—	—	—	0.93	0.89	0.89	0.88	0.96	0.955
Earnings Smoothness	—	—	—	—	—	—	—	—	—	—	—	—	—	—
ROE Trend	—	—	—	—	—	—	—	—	-4.23	1.49	2.16	22.11	3.08	3.078
Gross Margin Trend	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF Margin Trend	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Sustainable Growth Rate	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Internal Growth Rate	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Cash Flow Quality

Metric	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
OCF/Net Income	0.06	0.89	0.69	0.77	0.97	0.83	0.94	0.86	0.88	0.81	0.80	0.85	0.80	0.802
FCF/OCF	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
FCF/Net Income	snapshot only													0.802
CapEx/Revenue	—	—	—	—	—	—	—	—	—	—	—	—	—	—
CapEx/Depreciation	snapshot only													0.000
Accruals Ratio	-0.19	-0.04	-0.17	-0.25	-0.03	-0.25	-0.09	-0.28	-0.23	-0.30	-0.25	-0.21	-0.28	-0.277
Sloan Accruals	snapshot only													0.673

Dividends & Buybacks

Metric	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Dividend Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Dividend/Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total Payout Ratio	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.5%	0.54%
Net Buyback Yield	-0.0%	-1.5%	-0.7%	-1.1%	-1.2%	-0.0%	-0.5%	-0.5%	-5.2%	-1.4%	-13.3%	-1.2%	-1.5%	-1.47%
Total Shareholder Return	-0.0%	-1.5%	-0.7%	-1.1%	-1.2%	-0.0%	-0.5%	-0.5%	-5.2%	-1.4%	-13.3%	-1.2%	-1.5%	-1.47%

DuPont Factors

Metric	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Tax Burden (NI/EBT)	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Interest Burden (EBT/EBIT)	1.06	1.04	1.02	1.02	0.99	0.99	0.99	0.99	0.98	0.98	0.98	0.98	0.99	0.993
EBIT Margin	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Asset Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.000
Equity Multiplier	1.20	1.06	1.31	1.28	1.31	1.18	1.37	1.54	1.74	1.48	1.28	1.49	1.40	1.401

Per Share

Metric	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
EPS (Diluted TTM)	$-0.28	$-0.44	$-0.67	$-1.01	$-1.10	$-1.18	$-1.11	$-0.99	$-0.67	$-6.82	$-0.86	$-4.22	$-4.12	$-4.12
Book Value/Share	$1.16	$1.16	$0.96	$0.71	$0.39	$0.20	$0.20	$0.02	$0.12	$4.19	$0.88	$3.94	$3.40	$3.40
Tangible Book/Share	$1.16	$1.16	$0.96	$0.71	$0.39	$0.20	$0.20	$0.02	$0.12	$4.19	$0.88	$3.94	$3.40	$3.40
Revenue/Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
FCF/Share	$-0.02	$-0.39	$-0.46	$-0.78	$-1.07	$-0.98	$-1.04	$-0.85	$-0.59	$-5.52	$-0.68	$-3.58	$-3.31	$-3.31
OCF/Share	$-0.02	$-0.39	$-0.46	$-0.78	$-1.07	$-0.98	$-1.04	$-0.85	$-0.59	$-5.52	$-0.68	$-3.58	$-3.31	$-3.31
Cash/Share	$0.01	$1.14	$1.08	$0.77	$0.46	$0.20	$0.18	$0.06	$0.12	$4.10	$0.88	$4.04	$3.52	$3.52
EBITDA/Share	$-0.26	$-0.42	$-0.65	$-0.99	$-1.11	$-1.18	$-1.12	$-1.00	$-0.68	$-5.35	$-0.67	$-3.21	$-3.14	$-3.14
Debt/Share	$0.00	$0.01	$0.01	$0.01	$0.01	$0.01	$0.01	$0.01	$0.01	$0.07	$0.01	$0.04	$0.04	$0.04
Net Debt/Share	$-0.01	$-1.13	$-1.07	$-0.75	$-0.45	$-0.19	$-0.17	$-0.05	$-0.11	$-4.04	$-0.87	$-4.00	$-3.49	$-3.49

Academic Models

Metric	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	-9.584
Altman Z-Prime	snapshot only													-20.111
Piotroski F-Score	2	2	2	2	1	1	1	1	1	5	5	5	5	5
Beneish M-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Ohlson O-Score	snapshot only													1.823
ROIC (Greenblatt)	snapshot only													-1.24%
Net-Net WC	snapshot only													$3.30

Credit

Metric	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Credit Rating	snapshot only													BB
Credit Score	70.75	65.42	65.69	65.10	75.21	73.05	73.19	61.92	71.48	44.18	75.71	44.29	43.93	43.928
Credit Grade	snapshot only													12
Credit Trend	snapshot only													-27.555
Implied Spread (bps)	snapshot only													475.000
Industry Credit Rank	snapshot only													40
Sector Credit Rank	snapshot only													36

INTS NASDAQ

Edge Score

Analyst Insights

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Executive Compensation

C-Suite Compensation

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet