IPM · Intelligent Protection Management Corp.
$1.80
+0.00 (+0.00%)
At close · Jul 29
Market Cap
$16.26M
Shares
9.04M
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
$23.61M
+2049.9%
FY2025
Net Income
-$1.96M
+76.8%
FY2025
Gross Margin
52.26%
-23.8pp
FY2025
Operating Margin
-19.99%
+446.3pp
FY2025
Diluted EPS
-$0.15
+83.5%
FY2025
Operating Cash Flow
$1.08M
+135.7%
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $24.45M | $23.61M | $1.1M | $962.03K | $10.99M | $13.27M | $12.83M | $15.28M | $20.33M | $24.84M | $20.99M | $20.12M | $13.56M | $12.61M | $19.25M | $19.16M | $6.67M | |
| $630.91K | — | — | $639.61K | $74.9K | $133 | $7119 | $156.42K | $81.18K | $41.72K | -$60.03K | -$1.54M | -$30.9K | — | — | — | — | |
| $12.07M | $11.27M | $262.89K | $284.89K | $2.82M | $2.72M | $2.57M | $3.17M | $3.61M | $4.86M | $5.02M | $5.12M | $1.86M | — | $4.44M | $2.59M | $1.58M | |
| $12.38M | $12.34M | $835.39K | $677.14K | $8.17M | $10.55M | $10.26M | $12.11M | $16.72M | $19.98M | $15.97M | $15M | $11.7M | — | $14.8M | $16.57M | $5.09M | |
| — | 52.26% | 76.06% | 70.39% | 74.31% | 79.51% | 79.95% | 79.23% | 82.24% | 80.43% | 76.1% | 74.57% | 86.28% | — | 76.91% | 86.49% | 76.29% | |
| $715.11K | — | $215.54K | $210.23K | $5.93M | $5.39M | $5.03M | $6.56M | $6.59M | $8.92M | $8.6M | $8.6M | $2.93M | — | — | — | — | |
| $3.27M | $3.25M | $277.24K | $91.94K | $1.57M | $1.17M | $825.07K | $1.06M | $1.8M | $7.85M | $5.1M | $4.09M | $5.74M | — | — | — | — | |
| $10.12M | $10.55M | $4.86M | $4.07M | $4.31M | $2.71M | $3.17M | $6.34M | $7.87M | $8.87M | $4.02M | $2.79M | $4.77M | $3.71M | $3.91M | $3.07M | $1.09M | |
| — | $2.07M | $821.7K | $822.33K | $601.26K | $184.67K | $246.68K | $256.33K | $1.6M | $1.68M | $834.51K | $552.33K | — | — | — | — | — | |
| $259.02K | $467.57K | $821.7K | — | — | — | — | — | — | — | — | $167.16K | $181.68K | $174.64K | $151.01K | $51.18K | $18.67K | |
| — | — | — | — | — | — | — | $394.64K | $293.43K | — | — | $13.42M | $15.3M | $18.1M | $22.6M | $22.82M | $7.84M | |
| $28.6M | $28.33M | $6.22M | $4.66M | $14.65M | $12.75M | $11.59M | $23.9M | $19.88M | $30.5M | $22.73M | $20.59M | — | — | $42.47K | — | — | |
| -$4.15M | -$4.72M | -$5.12M | -$3.7M | -$3.66M | $519.49K | $1.24M | -$8.62M | $451.13K | -$5.66M | -$1.74M | -$470.66K | -$1.74M | -$5.49M | -$3.36M | -$3.66M | -$1.17M | |
| — | -19.99% | -466.32% | -384.35% | -33.29% | 3.91% | 9.68% | -56.37% | 2.22% | -22.78% | -8.31% | -2.34% | -12.86% | -43.54% | -17.44% | -19.13% | -17.57% | |
| -$3.89M | -$4.25M | -$4.3M | — | — | — | — | — | — | — | — | -$303.49K | -$1.56M | -$5.32M | -$3.2M | -$3.61M | -$1.15M | |
| -$1.12M | — | — | — | — | — | — | — | — | — | — | — | -$30.9K | $5807 | $21.52K | $28.86K | $8199 | |
| — | — | — | $343.05K | — | — | -$56.04K | — | — | — | — | — | — | $2962 | -$16.89K | $2.07M | $17.36K | |
| — | — | — | — | — | — | — | -$625.37K | — | — | — | — | — | — | — | — | — | |
| -$3.72M | -$4.28M | -$4.41M | -$2.71M | -$3.58M | $1.33M | $1.37M | -$9.08M | -$2M | -$5.67M | -$1.45M | -$437.51K | -$1.66M | -$4.01M | -$3.96M | -$1.59M | -$1.15M | |
| -$291.32K | -$2.33M | -$137.59K | -$27.95K | -$171.67K | $9951 | $387 | -$141.59K | $3001 | $228.97K | — | -$171.58K | — | — | — | $0 | $12.6K | |
| -$3.43M | -$1.96M | -$8.43M | -$1.07M | -$3.41M | $1.32M | $1.37M | -$8.38M | -$3.8M | -$5.89M | -$1.45M | -$265.93K | -$1.66M | -$4.01M | -$4.03M | -$1.59M | -$1.17M | |
| — | -8.29% | -767.22% | -110.95% | -31.05% | 9.98% | 10.69% | -54.83% | -18.68% | -23.73% | -6.92% | -1.32% | -12.23% | -31.77% | -20.94% | -8.32% | -17.5% | |
| -$3.43M | -$1.96M | -$8.43M | -$1.07M | -$3.41M | — | — | — | — | — | — | — | — | — | — | — | — | |
| USD/shares | — | -$0.15 | -$0.91 | -$0.12 | -$0.35 | $0.17 | $0.20 | -$1.22 | -$0.56 | — | — | — | -$0.04 | -$0.10 | -$0.10 | -$0.04 | — |
| USD/shares | — | -$0.15 | -$0.91 | -$0.12 | -$0.35 | $0.17 | $0.20 | -$1.22 | -$0.56 | — | — | — | -$0.04 | -$0.10 | -$0.10 | -$0.04 | — |
| shares | — | 13.15M | 9.23M | 9.22M | 9.64M | 7.77M | 6.88M | 6.87M | 6.72M | 6.45M | 5.58M | 5.23M | 39.17M | 38.94M | 38.61M | 37.62M | — |
| shares | — | 13.15M | 9.23M | 9.22M | 9.64M | 7.81M | 6.89M | 6.87M | 6.72M | 6.45M | 5.58M | 5.23M | 39.17M | 38.94M | 38.61M | 37.62M | — |
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.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2019–FY2025: $1.42M in buybacks, $65K in dividends.
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 0.48×
EV/EBIT
—
P/E (TTM)
—
Peer median 14.67×
Peer medians compare against the 66 similar-size Software - Application companies (of 201 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 |
|---|---|---|---|---|
| Technology Service | $14,813,411 | — | — | — |
| Procurement Revenue | $5,389,906 | — | — | — |
| Professional Liability Insurance | $2,305,787 | — | — | — |
| Subscription And Circulation | $1,103,355 | $1,098,280 | $10,646,700 | $10,662,691 |
| Virtual Gift | — | — | $4,522,461 | — |
| Virtual Gift | — | — | $4,522,461 | $4,550,864 |
| Advertising | — | — | $333,144 | $326,854 |