INTZ

Valor 202020212022202320242025 TTM Total revenue 6.62 M7.28 M7.53 M5.61 M5.77 M7.01 M 7.09 M Gross profit 3.91 M4.65 M4.17 M4.35 M4.43 M5.38 M 5.38 M Operating expenses 4.35 M7.37 M20.74 M17.14 M4.48 M4.46 M 14.79 M Selling/general/admin expenses 6.64 M17.83 M13.99 M10.84 M8.44 M9.37 M 9.37 M Research & development 3.8 M6.33 M6.46 M5.56 M4.43 M5.17 M 5.17 M Operating income -6.52 M-19.5 M-16.28 M-12.05 M-8.45 M-9.16 M -9.16 M Non-Operating Income, Total ————-6 000186 K 186 K Interest expense, net of interest capitalized 6 00021 K2.36 M1.89 M357 K149 K 216 K Non-Operating Income, excl. Interest Expenses ————-357 K-149 K -216 K Unusual income/expense ————-6 000186 K 186 K Pretax income -6.52 M-18.87 M-16.23 M-13.89 M-7.79 M-9.06 M -9.05 M Equity in earnings —————— — Taxes 000000 — Non-controlling/minority interest —————— — After tax other income/expense -294 K-243 K-304 K-328 K-472 K-8 000 -8 000 Net income before discontinued operations -6.52 M-18.8 M-16.23 M-13.89 M-7.79 M-9.06 M -9.06 M Discontinued operations —————— — Net income -6.52 M-18.8 M-16.23 M-13.89 M-7.79 M-9.06 M -9.06 M Dilution adjustment 00———— — Preferred dividends 79 K0———— — Diluted net income available to common stockholders -6.6 M-18.8 M-16.23 M-13.89 M-7.79 M-9.06 M -9.06 M Basic earnings per share (Basic EPS) -9-21-16.4-11.46-1.63-0.46 -0.46 Diluted earnings per share (Diluted EPS) -9-21-16.4-11.46-1.63-0.46 -0.46 Average basic shares outstanding 733.9 K899.6 K989.55 K1.21 M5.28 M19.8 M 78.89 M Diluted shares outstanding 733.9 K899.6 K989.55 K1.21 M5.28 M19.8 M 78.89 M EBITDA -205 K-1.94 M-15.26 M-11.12 M1.6 M2.6 M -7.65 M EBIT -436 K-2.71 M-16.56 M-12.78 M-49 K843 K -9.41 M Cost of revenue 2.71 M2.63 M3.35 M1.26 M1.34 M1.72 M 1.72 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 231 K780 K1.31 M1.66 M1.65 M1.76 M 1.76 M