IDN
Intellicheck Inc.
$4.59
+$0.01(+0.22%)
46
Overall
50
Value
27
Tech
63
Quality
Market Cap
$108.40M
Volume
43.36K
52W Range
$2.17 - $6.49
Target Price
$6.13
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $7.0M | $3.8M | $3.6M | $4.4M | $7.7M | $10.7M | $16.4M | $16.0M | $18.9M | $20.0M | ||
| Total Revenue | $7.0M | $3.8M | $3.6M | $4.4M | $7.7M | $10.7M | $16.4M | $16.0M | $18.9M | $20.0M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-3.0M | $-769.0K | $-521.8K | $-386.6K | $-995.8K | $1.4M | $3.5M | $1.3M | $1.4M | $1.8M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $4.0M | $3.1M | $3.1M | $4.0M | $6.7M | $9.3M | $12.9M | $14.7M | $17.5M | $18.2M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-9.5M | $-8.8M | $-9.2M | $-8.1M | $-9.3M | $9.6M | $20.4M | $18.7M | $19.8M | $19.3M | ||
| Research & Development | $2.6M | $2.4M | $1.9M | $2.9M | $3.7M | $3.7M | $5.5M | $6.0M | $4.7M | $3.9M | ||
| Research Expense | $2.6M | $2.4M | $1.9M | $2.9M | $3.7M | $3.7M | $5.5M | $6.0M | $4.7M | $3.9M | ||
| Selling, General & Administrative | $6.9M | $6.4M | $5.9M | $5.2M | $5.7M | $5.9M | $14.9M | $12.7M | $15.1M | $15.5M | ||
| Selling & Marketing Expenses | $6.9M | $6.4M | $5.9M | $5.2M | $5.7M | $227.0K | $745.0K | $683.0K | $536.0K | $418.0K | ||
| General & Administrative Expenses | $-409.5K | $-406.3K | $-287.5K | $-161.1K | -- | $5.9M | $14.9M | $12.7M | $15.1M | $15.5M | ||
| Promotion & Advertising | -- | -- | -- | -- | -- | $227.0K | $745.0K | $683.0K | -- | -- | ||
| Salaries & Wages | $-878.1K | $-935.9K | $-435.7K | $-186.7K | $-584.9K | $409.0K | $6.4M | $2.5M | -- | -- | ||
| Depreciation & Amortization | $-122.8K | $-118.7K | $-96.8K | $-88.5K | $-117.6K | $88.0K | $64.0K | $180.0K | $177.0K | $187.0K | ||
| Depreciation & Amortization | $-122.8K | $-118.7K | $-96.8K | $-88.5K | $-117.6K | $88.0K | $64.0K | $180.0K | -- | -- | ||
| Amortization | $427.9K | $315.6K | $-315.6K | $-157.0K | $-132.3K | $8.1M | $8.1M | $8.1M | $8.1M | $8.1M | ||
| Securities Amortization | -- | -- | -- | -- | -- | -- | $3.5M | -- | -- | -- | ||
| Other Operating Expenses | -- | -- | -- | -- | -- | -- | $79.0K | $18.7M | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-5.5M | $-5.7M | $-4.7M | $-4.1M | $-2.6M | $-260.0K | $-7.5M | $-4.0M | $-2.3M | $-1.2M | ||
| EBITDA | $-4.3M | $-5.3M | $-5.6M | $-3.7M | $-2.2M | $-3.1M | $-7.3M | $-3.7M | $-1.8M | $-449.0K | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $3.3K | -- | -- | -- | -- | -- | -- | $5.0K | -- | -- | ||
| Intinc | $149.6K | $14.9K | $59.8K | $129.9K | $198.1K | $22.0K | $6.0K | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $146.3K | $14.9K | $59.8K | $129.9K | $198.1K | $22.0K | $6.0K | $5.0K | -- | -- | ||
| Other Income/Expense | $-109.0K | -- | $-1.4M | -- | -- | $630.0K | $-15.0K | -- | -- | -- | ||
| Other Special Charges | -- | -- | -- | -- | -- | $796.0K | $15.0K | -- | -- | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | $-158.4K | -- | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | -- | -- | $-1.4M | -- | -- | -- | -- | -- | -- | -- | ||
| Impairment of Capital Assets | -- | -- | $1.4M | -- | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-5.3M | $-5.7M | $-6.0M | $-4.0M | $-2.4M | $-3.3M | $-7.5M | $-4.0M | $-2.0M | $-885.0K | ||
| Pre-Tax Income | $-5.3M | $-5.7M | $-6.0M | $-4.0M | $-2.4M | $558.0K | $-7.5M | $-4.0M | $-2.0M | $-885.0K | ||
| INCOME TAX | ||||||||||||
| Tax Provision | -- | -- | -- | -- | -- | -- | -- | $124.0K | $-62.0K | $33.0K | ||
| NET INCOME | ||||||||||||
| Net Income | $-5.3M | $-5.7M | $-6.0M | $-4.0M | $-2.4M | $-2.5M | $-7.5M | $-4.2M | $-2.0M | $-918.0K | ||
| Net Income (Continuing Operations) | $-5.3M | $-5.7M | $-6.0M | $-4.0M | $-2.4M | $558.0K | $-7.5M | $-4.2M | $-2.0M | $-918.0K | ||
| Net Income (Discontinued Operations) | $-5.3M | $-5.7M | $-6.0M | $-4.0M | $-2.4M | $-2.5M | $-7.5M | $-4.2M | $-2.0M | $-918.0K | ||
| Net Income (Common Stockholders) | $-5.3M | $-5.7M | $-6.0M | $-4.0M | $-2.4M | $-2.5M | $-7.5M | $-4.2M | $-2.0M | $-918.0K | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | $-5.9M | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $-12.5M | $-9.6M | $-9.7M | $-8.5M | $-10.3M | $11.0M | $23.9M | $20.0M | $21.2M | $21.2M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $9.7M | $9.9M | $12.4M | $15.5M | $15.8M | $17.3M | $18.7M | $18.8M | $19.2M | $19.3M | ||
| Average Shares Outstanding (Diluted) | $9.7M | $9.9M | $12.5M | $15.2M | $15.9M | $18.0M | $18.7M | $18.8M | $19.2M | $19.3M | ||
| Shares Outstanding | $9.0M | $10.7M | $15.6M | $15.6M | $16.2M | $18.6M | $18.8M | $19.0M | $19.4M | $19.8M | ||
| Basic EPS | $-0.16 | $-0.10 | $-0.19 | $-0.04 | $0.01 | $0.03 | $-0.22 | $-0.20 | $-0.10 | $-0.05 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | -- | $0.03 | $-0.22 | $-0.20 | $-0.10 | $-0.05 | ||
| Diluted EPS | $-0.55 | $-0.58 | $-0.48 | $-0.26 | $-0.16 | $0.03 | $-0.22 | $-0.20 | $-0.10 | $-0.05 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | $0.03 | $-0.22 | $-0.20 | $-0.10 | $-0.05 | ||
| OTHER METRICS | ||||||||||||
| Gain On Sale Of P P E | $109.0K | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Insurance And Claims | -- | -- | -- | -- | -- | $1.4M | -- | -- | -- | -- | ||
| Marketing Expense | -- | -- | -- | -- | -- | -- | $3.5M | -- | -- | -- | ||
| Other Gand A | $-409.5K | $-406.3K | $-287.5K | $-161.1K | -- | $5.9M | $14.9M | $12.7M | $15.1M | $15.5M | ||
| Other Impairment Of Capital Assets | -- | -- | $-1.4M | -- | -- | -- | -- | -- | -- | -- | ||
| Other Write Down | -- | -- | -- | -- | -- | $1.4M | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-409.5K | $-406.3K | $-287.5K | $-161.1K | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $6.9M | $6.4M | $5.9M | $5.2M | $5.7M | -- | -- | -- | -- | -- | ||
| Restruct | -- | -- | $-158.4K | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | IDN | $4.59 | +0.2% | 43.36K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |