IDN · Intellicheck, Inc.
$2.81
-0.95 (-25.20%)
At close · Aug 14
Market Cap
$56.85M
Shares
20.27M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$22.67M
+13.3%
FY2025
Net Income
$1.27M
+238.7%
FY2025
Gross Margin
90.44%
-0.4pp
FY2025
Operating Margin
4.79%
+10.6pp
FY2025
Diluted EPS
$0.06
+220%
FY2025
Operating Cash Flow
$4.54M
+268.6%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $24.11M | $22.67M | $20M | $18.91M | $15.97M | $16.39M | $10.74M | $7.66M | $4.43M | $3.6M | $3.84M | $7.01M | $6.61M | $7.3M | $8.8M | $12.48M | $12.29M | $12.41M | |
| $2.16M | $2.17M | $1.83M | $1.38M | $1.28M | $3.51M | $1.43M | $995.79K | $386.62K | $521.84K | $769.05K | $3.01M | $2.76M | $2.77M | $3M | $4.34M | $4.3M | $4.33M | |
| $21.96M | $20.5M | $18.17M | $17.53M | $14.69M | $12.88M | $9.31M | $6.67M | $4.05M | $3.08M | $3.07M | $4.01M | $3.85M | $4.53M | $5.8M | $8.14M | $7.99M | $8.09M | |
| — | 90.44% | 90.84% | 92.73% | 92.01% | 78.58% | 86.72% | 87.01% | 91.28% | 85.5% | 79.97% | 57.14% | 58.21% | 62.01% | 65.9% | 65.24% | 65.04% | 65.13% | |
| $5.28M | $5.31M | $3.86M | $4.68M | $6.01M | $5.48M | $3.68M | $3.66M | $2.9M | $1.92M | $2.41M | $2.59M | $1.82M | $2.06M | $2.24M | $2.61M | $2.98M | $2.71M | |
| — | — | — | — | — | — | — | — | — | — | — | $5.44M | $4.09M | $3.8M | $4.21M | $3.92M | $5.18M | $3.87M | |
| $13.84M | $14.1M | $15.48M | $15.13M | $12.71M | $14.9M | $8.94M | $5.66M | $5.24M | $5.87M | $6.41M | $6.89M | — | — | — | — | — | — | |
| $559K | $509K | $249K | $105K | $105K | $105K | $91K | $132.34K | $157K | $315.56K | -$315.56K | -$897.85K | $1M | $907.22K | $919.57K | $942.99K | — | — | |
| — | $703K | $436K | $282K | $285K | $169K | $180K | $249.9K | $245.55K | $412.35K | $434.29K | $1.02M | $1.16M | $1.07M | $1.09M | $1.12M | $1.14M | $978.06K | |
| $19.11M | $19.41M | $19.33M | $19.81M | $18.72M | $20.38M | $12.61M | $9.32M | $8.14M | $9.16M | $8.82M | $9.49M | $11.49M | $6.95M | $8.06M | $8.43M | $10.54M | $8.6M | |
| $2.85M | $1.09M | -$1.17M | -$2.28M | -$4.03M | -$7.49M | -$3.3M | -$2.65M | -$4.09M | -$6.08M | -$5.75M | -$5.48M | -$7.65M | -$2.42M | -$2.26M | -$282.23K | -$2.55M | -$516.56K | |
| — | 4.79% | -5.84% | -12.04% | -25.24% | -45.71% | -30.76% | -34.55% | -92.33% | -168.98% | -149.77% | -78.13% | -115.61% | -33.22% | -25.68% | -2.26% | -20.72% | -4.16% | |
| — | $1.79M | -$732K | -$1.99M | -$3.75M | -$7.32M | -$3.12M | -$2.4M | -$3.85M | -$5.67M | -$5.32M | -$4.46M | -$6.49M | -$1.36M | -$1.17M | $841.28K | -$1.41M | $461.49K | |
| — | — | — | — | — | — | — | — | — | — | — | $3317 | — | — | $0 | $8667 | $24.81K | $10K | |
| — | — | — | — | — | $5000 | $22K | $99.06K | $129.92K | $59.84K | $14.93K | $149.58K | $939 | $156 | $909 | $40 | $87 | $2443 | |
| $352K | $245K | $283K | $234K | -$5000 | $15K | $818K | — | — | — | — | — | — | — | $909 | -$8627 | -$26.59K | -$8953 | |
| $3.2M | $1.33M | -$885K | -$2.04M | -$4.04M | -$7.48M | — | — | — | — | — | — | — | — | — | -$290.86K | -$2.57M | -$525.52K | |
| $58K | $58K | $33K | -$62K | $124K | $0 | — | — | — | — | — | — | — | — | — | $0 | $0 | $0 | |
| $3.14M | $1.27M | -$918K | -$1.98M | -$4.16M | -$7.48M | -$2.48M | -$2.55M | -$3.96M | -$6.02M | -$5.73M | -$5.33M | -$7.64M | -$2.42M | -$2.26M | -$290.86K | -$2.57M | -$525.52K | |
| — | 5.62% | -4.59% | -10.47% | -26.05% | -45.62% | -23.14% | -33.26% | -89.4% | -167.32% | -149.38% | -76.04% | -115.59% | -33.22% | -25.67% | -2.33% | -20.93% | -4.23% | |
| USD/shares | — | $0.07 | -$0.05 | -$0.10 | -$0.22 | -$0.40 | -$0.14 | -$0.16 | — | — | — | -$0.55 | -$1.59 | -$0.70 | -$0.08 | -$0.01 | -$0.10 | -$0.02 |
| USD/shares | — | $0.06 | -$0.05 | -$0.10 | -$0.22 | -$0.40 | -$0.14 | -$0.16 | — | — | — | -$0.55 | -$1.59 | -$0.70 | -$0.08 | -$0.01 | -$0.10 | -$0.02 |
| shares | — | 19.55M | 19.33M | 19.24M | 18.84M | 18.6M | 17.32M | 15.79M | 15.54M | 12.43M | 9.91M | 9.66M | 4.8M | 3.49M | 27.72M | 27.25M | 26.65M | 25.67M |
| shares | — | 20.15M | 19.33M | 19.24M | 18.84M | 18.6M | 17.32M | 15.79M | 15.54M | 12.43M | 9.91M | 9.66M | 4.8M | 3.49M | 27.72M | 27.25M | 26.65M | 25.67M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Peer median 1.04×
EV/EBIT
—
Peer median 18.95×
P/E (TTM)
18.70×
Peer median 26.38×
Peer medians compare against the 89 similar-size Software - Application companies (of 213 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Software As A Service Saa S | $22,436,000 | $19,810,000 | $18,595,000 | $15,728,000 | $12,970,000 | — |
| Other | $211,000 | $63,000 | $146,000 | $26,000 | $157,000 | $19,000 |
| Equipment | $19,000 | $124,000 | $165,000 | $212,000 | $3,266,000 | $1,045,000 |
| Extended Warranties on Equipment | — | — | — | — | — | $21,000 |
| Non Recurring Services | — | — | — | — | — | $78,000 |
| Other Subscription and Support Services | — | — | — | — | — | $199,000 |
| Software as a Service | — | — | — | — | — | $9,373,000 |
Key facts
CIK
1040896
CUSIP
45817G201
13F (30d)
85 filings
82 filers
Visit website
Investor relations