$12.30

+0.33 (+2.76%)

Weekly Expected Move ±5.7%

$11 $12 $12 $13 $14

AMEX · Technology · Semiconductors · Tech Score Buy · Power 66 · $154.5M mcap · 11M float · 1.84% daily turnover · Short 59% of daily vol

Revenue

$114M -12.9% ▼

5Y CAGR: +16.2%

Gross Profit

$49M -11.7% ▼

5Y CAGR: +15.2%

Operating Income

-$4M -209.8% ▼

Net Income

-$3M -187.4% ▼

EPS (Diluted)

$-0.21 -187.5% ▼

EBITDA

$4M -58.7% ▼

5Y CAGR: +4.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$85M	$117M	$123M	$131M	$114M
YoY Growth	+57.7%	+37.6%	+5.5%	+6.0%	-12.9%
Cost of Revenue	$44M	$63M	$66M	$75M	$65M
Gross Profit	$41M	$53M	$57M	$55M	$49M
Gross Margin	48.6%	45.7%	46.2%	42.4%	43.0%
R&D Expenses	$6M	$8M	$8M	$9M	$9M
SG&A Expenses	$27M	$35M	$39M	$43M	$39M
Operating Expenses	$33M	$43M	$47M	$52M	$53M
Operating Income	$8M	$11M	$10M	$3M	-$4M
Operating Margin	10.0%	9.2%	8.5%	2.6%	-3.3%
Interest Expense	$89K	$635K	$679K	$846K	$450K
Income Before Tax	$8M	$10M	$11M	$3M	-$3M
Tax Expense	$1M	$2M	$2M	$563K	-$695K
Net Income	$7M	$8M	$9M	$3M	-$3M
Net Margin	8.6%	7.2%	7.6%	2.2%	-2.2%
EPS (Diluted)	$0.68	$0.78	$0.79	$0.24	$-0.21
EBITDA	$12M	$16M	$16M	$10M	$4M
Shares Outstanding	11M	11M	12M	12M	12M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$30M	$37M	$27M	$28M	$26M	$33M	$34M	$35M
Cost of Revenue	$16M	$22M	$16M	$16M	$15M	$18M	$19M	$21M
Gross Profit	$14M	$15M	$11M	$12M	$11M	$15M	$15M	$14M
Gross Margin	46.3%	39.7%	41.5%	42.6%	41.9%	45.4%	43.2%	40.5%
R&D Expenses	$2M	$2M	$2M	$2M	$2M	$2M	$3M	$3M
SG&A Expenses	$11M	$10M	$10M	$10M	$9M	$10M	$10M	$11M
Operating Expenses	$14M	$12M	$14M	$13M	$12M	$14M	$13M	$14M
Operating Income	$487K	$2M	-$3M	-$927K	-$1M	$1M	$2M	$363K
Operating Margin	1.6%	5.7%	-10.8%	-3.3%	-4.5%	3.9%	5.0%	1.0%
Interest Expense	$219K	$234K	$152K	$119K	$95K	$84K	$80K	$63K
Income Before Tax	$569K	$2M	-$3M	-$583K	-$1M	$1M	$977K	$249K
Tax Expense	$74K	$298K	-$460K	-$80K	-$289K	$134K	$188K	-$225K
Net Income	$495K	$2M	-$2M	-$503K	-$938K	$1M	$789K	$474K
Net Margin	1.6%	4.1%	-8.7%	-1.8%	-3.6%	3.8%	2.3%	1.3%
EPS (Diluted)	$0.04	$0.12	$-0.19	$-0.04	$-0.08	$0.10	$0.06	$0.04
EBITDA	$2M	$3M	-$896K	$700K	$26K	$3M	$2M	$312K
Shares Outstanding	12M	12M	12M	12M	12M	12M	12M	13M

INTT AMEX