Intellicheck, Inc. (NASDAQ: IDN)

Sector: Technology Industry: Software - Application CIK: 0001040896
Market Cap 119.34 Mn
P/B 6.31
P/E 571.00
P/S 5.43
ROIC (Qtr) 0.31
Div Yield % 0.00
Rev 1y % (Qtr) 27.71
Total Debt (Qtr) 0.00
Debt/Equity (Qtr) 0.00

About

Intellicheck, Inc., also known by its stock symbol IDN, operates in the technology industry, specifically focusing on providing on-demand digital identity validation solutions. The company's main business activities revolve around its Identity Systems segment, which encompasses commercial applications of identity card reading authentication. Intellicheck's technology is capable of reading and verifying the encoded formats on various government-issued photo identification cards, such as driver's licenses, non-driver identification cards, military...

Read more

Price action

Investment thesis

Bull case

  • Cash reserves of 7.22M provide robust 1.14x coverage of current liabilities 6.35M, indicating strong short-term solvency.
  • R&D investment of 5.07M represents healthy 1.21x of deferred revenue 4.19M, indicating strong future innovation pipeline.
  • Robust R&D investment of 5.07M at 0.34x of SG&A 14.72M demonstrates strong commitment to innovation and future growth.
  • Cash position of 7.22M provides strong 1.72x coverage of deferred revenue 4.19M, ensuring service delivery capability.
  • Cash position of 7.22M represents healthy 0.89x of working capital 8.15M, demonstrating strong operational liquidity.

Bear case

  • Operating cash flow of 826000 barely covers its investment activities of (479000), with a coverage ratio of -1.72, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (479000) provide weak support for R&D spending of 5.07M, which is -0.09x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating cash flow of 826000 provides insufficient coverage of deferred revenue obligations of 4.19M, which is 0.20x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of 826000 shows concerning coverage of stock compensation expenses of 617000, with a 1.34 ratio indicating potential earnings quality issues.
  • Operating earnings of 240000 show weak coverage of depreciation charges of 674000, with a 0.36 ratio indicating high capital intensity and potential reinvestment needs.

Peer comparison

Companies in the Software - Application
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 SAP Sap Se 288.31 Bn 34.60 6.72 10.73 Bn
2 CRM Salesforce, Inc. 248.32 Bn 34.38 6.16 11.14 Bn
3 SHOP Shopify Inc. 212.27 Bn 119.19 19.85 1.12 Bn
4 INTU Intuit Inc. 180.73 Bn 43.89 9.30 6.78 Bn
5 UBER Uber Technologies, Inc 178.38 Bn 10.72 3.60 12.19 Bn
6 NOW ServiceNow, Inc. 146.98 Bn 84.91 11.60 2.40 Bn
7 ADBE Adobe Inc. 144.48 Bn 20.77 6.23 6.64 Bn
8 ADP Automatic Data Processing Inc 108.20 Bn 26.16 5.18 9.77 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 4.52 2.65
EV to Cash from Ops. EV/CFO 138.25 13.37
EV to Debt EV to Debt 0.00 57.69
EV to EBIT EV/EBIT 475.80 19.12
EV to EBITDA EV/EBITDA 156.00 15.00
EV to Free Cash Flow [EV/FCF] EV/FCF 329.08 14.69
EV to Market Cap EV to Market Cap 0.96 -92.28
EV to Revenue EV/Rev 5.20 4.60
Price to Book Value [P/B] P/B 6.31 4.26
Price to Earnings [P/E] P/E 571.00 -136.90
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -3.95
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 4.25
Dividend per Basic Share Div per Share (Qtr) 0.00 0.15
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 2.52
Interest Coverage Int. cover (Qtr) 0.00 -52.32
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 79.28 -259.78
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 25.68 9,763.58
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.61
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 149.53 -263.15
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 261.95 56.46
EBIT Growth (1y) % EBIT 1y % (Qtr) 147.81 -225.15
EBT Growth (1y) % EBT 1y % (Qtr) 147.81 -86.10
EPS Growth (1y) % EPS 1y % (Qtr) 0.00 123.84
FCF Growth (1y) % FCF 1y % (Qtr) 110.78 -36.82
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 12.30 95.08
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.87 0.58
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.02
Cash Ratio Cash Ratio (Qtr) 1.14 3.75
Current Ratio Curr Ratio (Qtr) 2.28 8.16
Debt to Equity Ratio Debt/Equity (Qtr) 0.00 0.17
Interest Cover Ratio Int Coverage (Qtr) 0.00 -52.32
Times Interest Earned Times Interest Earned (Qtr) 0.00 -52.32
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 4.20 -100.06
EBIT Margin % EBIT Margin % (Qtr) 1.09 -164.24
EBT Margin % EBT Margin % (Qtr) 1.09 -116.94
Gross Margin % Gross Margin % (Qtr) 90.30 58.20
Net Profit Margin % Net Margin % (Qtr) 1.00 -121.65