Financhill
Sell
47

INTA Quote, Financials, Valuation and Earnings

Last price:
$59.93
Seasonality move :
-5.07%
Day range:
$59.13 - $61.38
52-week range:
$30.36 - $77.74
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
9.67x
P/B ratio:
10.16x
Volume:
348.5K
Avg. volume:
575.1K
1-year change:
74.66%
Market cap:
$4.8B
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $49.6M $64.7M $84.7M $103.9M $121.2M
Revenue Growth (YoY) -- 30.48% 30.91% 22.72% 16.62%
 
Cost of Revenues $17.4M $23.6M $26.8M $30.8M $32.5M
Gross Profit $32.2M $41.1M $57.9M $73.2M $88.7M
Gross Profit Margin 64.85% 63.6% 68.37% 70.4% 73.21%
 
R&D Expenses $12.1M $17.4M $23.4M $28M $33.3M
Selling, General & Admin $24.9M $48.1M $54.3M $56.3M $65.6M
Other Inc / (Exp) $1.1M -$419K $488K $2.1M --
Operating Expenses $37.1M $65.4M $77.7M $84.2M $98.9M
Operating Income -$4.9M -$24.3M -$19.8M -$11.1M -$10.2M
 
Net Interest Expenses $6.4M $38K -- -- $202K
EBT. Incl. Unusual Items -$10.2M -$24.8M -$19.3M -$9M -$10.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $145K -$531K $466K $188K -$171K
Net Income to Company -$10.3M -$24.2M -$19.8M -$9.2M -$10.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.3M -$24.2M -$19.8M -$9.2M -$10.2M
 
Basic EPS (Cont. Ops) -$0.51 -$0.40 -$0.31 -$0.13 -$0.13
Diluted EPS (Cont. Ops) -$0.51 -$0.40 -$0.31 -$0.13 -$0.13
Weighted Average Basic Share $28M $60.9M $63.3M $70.5M $78.1M
Weighted Average Diluted Share $28M $60.9M $63.3M $70.5M $78.1M
 
EBITDA -$489K -$20.6M -$15M -$6M -$4.5M
EBIT -$3.8M -$24.7M -$19.8M -$11.1M -$10.2M
 
Revenue (Reported) $49.6M $64.7M $84.7M $103.9M $121.2M
Operating Income (Reported) -$4.9M -$24.3M -$19.8M -$11.1M -$10.2M
Operating Income (Adjusted) -$3.8M -$24.7M -$19.8M -$11.1M -$10.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $243.8M $309.4M $392.2M $465M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $85.9M $105.3M $121.7M $125.7M
Gross Profit -- $157.9M $204.1M $270.5M $339.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $61.1M $83.1M $107.3M $122.9M
Selling, General & Admin -- $158.5M $209.5M $218.9M $241M
Other Inc / (Exp) -$1.6M -$2M -$3.9M -$659K --
Operating Expenses -- $219.6M $292.6M $326.2M $363.9M
Operating Income -- -$61.7M -$88.5M -$55.7M -$24.6M
 
Net Interest Expenses $19.7M $12.1M $78K $1.2M --
EBT. Incl. Unusual Items -- -$75.9M -$92.2M -$54.7M -$20.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$512K -$2.1M -$545K $2M
Net Income to Company -- -$75.4M -$90.1M -$54.2M -$22.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$75.4M -$90.1M -$54.2M -$22.2M
 
Basic EPS (Cont. Ops) -- -$1.74 -$1.45 -$0.80 -$0.29
Diluted EPS (Cont. Ops) -- -$1.74 -$1.45 -$0.80 -$0.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$48.8M -$70.5M -$34.1M -$2M
EBIT -- -$63.8M -$89.2M -$54.1M -$24.6M
 
Revenue (Reported) -- $243.8M $309.4M $392.2M $465M
Operating Income (Reported) -- -$61.7M -$88.5M -$55.7M -$24.6M
Operating Income (Adjusted) -- -$63.8M -$89.2M -$54.1M -$24.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $97.7M $126.9M $164.2M $205.5M $240M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $34.4M $45.9M $52.1M $62.3M $64.4M
Gross Profit $63.3M $81M $112.1M $143.2M $175.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $24.1M $34.4M $43.1M $56.5M $65.8M
Selling, General & Admin $48.4M $94.5M $106M $111.7M $127.3M
Other Inc / (Exp) $1.4M -$1.9M -$2.1M $2.1M --
Operating Expenses $72.5M $128.9M $149.1M $168.2M $193M
Operating Income -$9.2M -$47.9M -$37M -$25M -$17.4M
 
Net Interest Expenses $12.7M $197K $39K $943K $202K
EBT. Incl. Unusual Items -$20.5M -$50.1M -$39.2M -$23.9M -$14.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $265K -$719K $651K $601K $517K
Net Income to Company -$20.7M -$49.4M -$39.8M -$24.5M -$14.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.7M -$49.4M -$39.8M -$24.5M -$14.7M
 
Basic EPS (Cont. Ops) -$1.02 -$0.82 -$0.63 -$0.35 -$0.19
Diluted EPS (Cont. Ops) -$1.02 -$0.82 -$0.63 -$0.35 -$0.19
Weighted Average Basic Share $55.9M $121M $126.2M $139.5M $153.7M
Weighted Average Diluted Share $55.9M $121M $126.2M $139.5M $153.7M
 
EBITDA -$1.2M -$41.7M -$29.5M -$14.8M -$6M
EBIT -$7.8M -$49.9M -$39.6M -$25M -$17.4M
 
Revenue (Reported) $97.7M $126.9M $164.2M $205.5M $240M
Operating Income (Reported) -$9.2M -$47.9M -$37M -$25M -$17.4M
Operating Income (Adjusted) -$7.8M -$49.9M -$39.6M -$25M -$17.4M
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- $56M $51.6M $166.4M $285.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $40.5M $68.2M $79M $87.6M
Inventory -- -- -- -- --
Prepaid Expenses -- $7.7M $7.5M $8M $11.3M
Other Current Assets -- -- -- -- --
Total Current Assets -- $124.5M $149.2M $284.1M $417.1M
 
Property Plant And Equipment -- $11.2M $31.7M $32.7M $38.6M
Long-Term Investments -- -- -- -- --
Goodwill -- $262M $269.9M $279M $285.9M
Other Intangibles -- $45.7M $42.8M $37.9M $34.4M
Other Long-Term Assets -- $1.6M $1.9M $3M $6.3M
Total Assets -- $457M $511.1M $653.5M $800.6M
 
Accounts Payable -- $1.3M $6.1M $10.6M $16.6M
Accrued Expenses -- $6.5M $7.9M $12.5M $7.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $31.7M $26.7M $8.9M $12.2M
Total Current Liabilities -- $183M $235M $259.1M $306.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $193.7M $258.3M $281.9M $332.2M
 
Common Stock -- $61K $64K $72K $79K
Other Common Equity Adj -- -$731K -$1.7M -$1.3M -$1.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $263.3M $252.9M $371.7M $468.4M
 
Total Liabilities and Equity -- $457M $511.1M $653.5M $800.6M
Cash and Short Terms -- $56M $51.6M $166.4M $285.6M
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$10.3M -$24.2M -$19.8M -$9.2M -$10.2M
Depreciation & Amoritzation $3.3M $4.1M $4.8M $5.1M $5.7M
Stock-Based Compensation $4.2M $20.4M $20.3M $16.5M $25.4M
Change in Accounts Receivable -$6.1M -$9.5M -$16.9M -$12.8M -$24.8M
Change in Inventories -- -- -- -- --
Cash From Operations $6.9M $1.9M $10.1M $12M $25.2M
 
Capital Expenditures $2.6M $1.2M $1.5M $1.8M $2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6M -$1.2M -$1.5M -$1.8M -$2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$122K -$1.7M -$5.3M -$2.7M -$1M
Cash From Financing $1.5M -$116K -$571K $14.6M $10.6M
 
Beginning Cash (CF) $59.5M $58.7M $43.9M $141.7M $254M
Foreign Exchange Rate Adjustment $69K $518K $617K -$58K -$2.1M
Additions / Reductions $5.8M $569K $8.1M $24.9M $33.9M
Ending Cash (CF) $65.3M $59.8M $52.6M $166.6M $285.8M
 
Levered Free Cash Flow $4.3M $685K $8.7M $10.2M $23.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$75.4M -$90.1M -$54.2M -$22.2M
Depreciation & Amoritzation -- $15M $18.7M $20.1M $22.6M
Stock-Based Compensation $8.8M $48.7M $74.1M $67M $70M
Change in Accounts Receivable -- -$11.5M -$27.9M -$19.6M -$8.6M
Change in Inventories -- -- -- -- --
Cash From Operations -- $694K $21.1M $37.8M $93.3M
 
Capital Expenditures $3.3M $3.7M $7.1M $8.1M $7.9M
Cash Acquisitions -- -- -- -- -$11.9M
Cash From Investing -- -$24.3M -$9.6M -$14.8M -$19.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$278M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$10.4M -$30.4M -$19.4M -$2.9M
Cash From Financing -- $16.6M -$17.2M $90.8M $46.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$7M -$5.8M $113.8M $119.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$3M $13.9M $29.6M $85.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$20.7M -$49.4M -$39.8M -$24.5M -$14.7M
Depreciation & Amoritzation $6.6M $8.2M $10.1M $10.3M $11.4M
Stock-Based Compensation $8.8M $39.5M $36M $35.3M $45.4M
Change in Accounts Receivable -$5.7M $7.1M -$3.9M $6.8M $6M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.9M $6.5M $13.3M $23.6M $49.7M
 
Capital Expenditures $3.3M $2.1M $4.4M $4.8M $3.9M
Cash Acquisitions -- -- -- -- -$897K
Cash From Investing -$3.3M -$2.1M -$4.4M -$4.8M -$4.8M
 
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 -$122K -$5.1M -$16.1M -$3.3M -$2.4M
Cash From Financing $29.3M $13.5M -$10.3M $16.3M $32.1M
 
Beginning Cash (CF) $102.6M $100.1M $98.2M $272.9M $462.6M
Foreign Exchange Rate Adjustment $99K $303K -$351K $203K $194K
Additions / Reductions $22M $18M -$1.4M $35.2M $77.1M
Ending Cash (CF) $124.8M $118.4M $96.4M $308.3M $539.9M
 
Levered Free Cash Flow -$7.2M $4.5M $9M $18.8M $45.8M

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

GET BETTER TRADE IDEAS

Popular

Why Did Buffett Sell the S&P 500?
Why Did Buffett Sell the S&P 500?

Warren Buffett has always been an advocate of investing in…

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

What Stocks Did Warren Buffett Just Buy?
What Stocks Did Warren Buffett Just Buy?

In Q4 of last year, Warren Buffett added to or…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock