Need an investment idea? Check out Popular Stocks and S2O Stock Screener.

Market Price

1.38 

0.01 0.7%

as of Nov 15 '18

52 Week Range:

1.16 1.75


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Intrinsyc Technologies Corporation provides solutions for the development and production of mobile, embedded, and Internet of Things devices in the United States, the Asia Pacific, Europe, Canada, and internationally. It operates through two segments, Embedded Computing Hardware; and Services and Software. The company's embedded computing products include embedded development kits, vertical market reference designs and development platforms, mobile application development platforms, and production-ready embedded computers. It also provides designs, develops, and manufactures the Open-Q line of embedded computing products, system on modules, and single board computers, as well as peripheral boards. In addition, the company offers turnkey product design and development, testing, and certification services to original equipment manufacturers, original device manufacturers, technology providers, and other companies. Further, it provides device driver development services; telephony software and wireless integration services; electrical, mechanical, and radio frequency design, testing, and certification services; and J-Integra, a middleware solution for connecting Java directly to .NET, COM, and exchange objects. The company was formerly known as Intrinsyc Software International, Inc. and changed its name to Intrinsyc Technologies Corporation in June 2014. Intrinsyc Technologies Corporation was founded in 1992 and is headquartered in Vancouver, Canada.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Aug '07 Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17
Equity (BVPS) 0.97
0.82
0.62
0.61
0.01
0.48
0.52
0.62
0.77
0.75
growth rate -15.5% -24.4% -1.6% -98.4% 4,700.0% 8.3% 19.2% 24.2% -2.6%
Earnings BIT -2.40
0.08
1.19
1.32
0.25
growth rate 100.0% 1,385.1% 10.7% -80.8%
Avg.PE 19.61
28.61
70.59
growth rate 45.9% 146.7%
ROA -42.04
-135.01
-13.01
-25.02
-1.23
-6.39
-17.18
-1.59
6.13
12.10
3.82
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0% 97.4% -68.4%
ROE -53.19
-176.59
-18.15
-31.18
-1.45
-14.05
-45.20
-1.90
7.50
14.91
5.11
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0% 98.8% -65.7%
ROIC -48.61
-175.93
-18.46
-31.35
-2.08
-16.32
-47.42
-3.01
5.26
12.94
3.28
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0% 146.0% -74.7%
Cur. Ratio 4.95
2.24
3.72
5.27
8.39
8.12
6.05
5.71
5.07
5.23
3.17
growth rate -54.8% 66.1% 41.7% 59.2% -3.2% -25.5% -5.6% -11.2% 3.2% -39.4%
Quick Ratio 4.83
2.16
3.65
5.21
8.28
8.00
5.78
5.16
4.68
4.72
2.41
growth rate -55.3% 69.0% 42.7% 58.9% -3.4% -27.8% -10.7% -9.3% 0.9% -48.9%
Leverage 1.14
1.53
1.26
1.23
1.13
120.93
1.19
1.21
1.24
1.23
1.44
growth rate 34.2% -17.7% -2.4% -8.1% 10,601.8% -99.0% 1.7% 2.5% -0.8% 17.1%
Balance Sheet Aug '07 Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17
Acct.Receivable 0.90
2.85
4.29
5.44
6.60
growth rate 216.2% 50.5% 26.7% 21.3%
Acct.Payable 1.27
1.44
1.96
2.17
5.03
growth rate 13.3% 36.1% 10.5% 131.8%
Cur.Assets 10.52
10.71
12.25
14.42
18.26
growth rate 1.8% 14.4% 17.7% 26.6%
Total Assets 10.85
11.00
12.57
14.91
18.76
growth rate 1.4% 14.3% 18.6% 25.8%
Cash 4.61
4.32
5.90
5.38
4.99
growth rate -6.3% 36.4% -8.8% -7.3%
Inventory 0.33
0.94
0.84
1.29
4.26
growth rate 189.2% -10.6% 53.6% 228.9%
Cur.Liabilities 1.74
1.87
2.42
2.76
5.76
growth rate 7.8% 29.0% 14.0% 108.9%
Liabilities 1.74
1.87
2.42
2.76
5.76
growth rate 7.8% 29.0% 14.0% 108.9%
Equity 9.11
9.13
10.15
12.15
13.00
growth rate 0.2% 11.3% 19.7% 7.0%
Common Shares 12.00
19.00
20.00
20.00
20.00
20.00
20.00
21.00
21.00
21.00
22.00
growth rate 58.3% 5.3% 0.0% 0.0% 0.0% 0.0% 5.0% 0.0% 0.0% 4.8%
Cash Flow Statement Aug '07 Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17
Capital Expenditures 0.02
0.04
0.09
0.27
0.09
growth rate 184.8% 117.2% 191.8% -65.5%
Cash From OA -1.42
-0.73
0.79
0.47
-0.24
growth rate 0.0% 100.0% -40.9% -100.0%
FCF per Share -1.02
-0.12
-0.06
0.07
-0.04
-0.11
-0.02
-0.02
0.02
-0.01
growth rate 0.0% 0.0% 100.0% -100.0% 0.0% 0.0% 0.0% 100.0% -100.0%
Sale Purchase of Stock 0.04
0.04
0.09
0.22
0.04
growth rate 27.9% 92.7% 154.7% -79.8%
FCF -14.00
-16.00
-2.00
-1.00
1.00
-1.00
-2.00
-1.00
0.00
0.10
-0.33
growth rate 0.0% 0.0% 0.0% 100.0% -100.0% 0.0% 0.0% 0.0% -100.0%
Income Statement Aug '07 Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17
Sales 5.90
10.08
12.55
17.46
20.68
growth rate 70.9% 24.5% 39.2% 18.4%
Op.Income -2.40
0.08
1.19
1.32
0.25
growth rate 100.0% 1,385.1% 10.7% -80.8%
IBT -2.08
-0.17
0.72
1.68
0.67
growth rate 0.0% 100.0% 131.6% -59.9%
Net Income -2.08
-0.17
0.72
1.66
0.64
growth rate 0.0% 100.0% 130.1% -61.4%
EPS -1.36
-2.08
-0.16
-0.24
-0.04
-0.10
-0.01
0.03
0.08
0.03
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0% 166.7% -62.5%
Gross Profit 2.18
3.90
5.53
6.82
6.90
growth rate 78.8% 41.6% 23.4% 1.2%
R&D 0.07
0.71
0.40
0.91
1.31
growth rate 850.5% -43.0% 124.1% 45.2%

Quarterly Statements

Item Name Jun '17 Sep '17 Dec '17 Mar '18 Jun '18
Earnings BIT -0.05
-0.14
0.44
0.15
0.27
growth rate 0.0% 100.0% -66.0% 77.9%
Balance Sheet Jun '17 Sep '17 Dec '17 Mar '18 Jun '18
Acct.Receivable 5.57
6.08
6.60
5.44
3.91
growth rate 9.1% 8.5% -17.6% -28.1%
Acct.Payable 2.52
3.25
5.03
2.56
4.04
growth rate 29.0% 54.4% -49.1% 57.9%
Cur.Assets 15.12
16.35
18.26
15.62
15.40
growth rate 8.2% 11.7% -14.5% -1.4%
Total Assets 15.63
16.82
18.76
16.10
17.73
growth rate 7.7% 11.5% -14.2% 10.1%
Cash 5.41
4.55
4.99
4.84
5.45
growth rate -15.9% 9.7% -3.0% 12.5%
Inventory 1.75
2.40
4.26
3.17
3.93
growth rate 36.8% 77.4% -25.4% 23.7%
Cur.Liabilities 3.30
4.27
5.76
3.07
4.62
growth rate 29.3% 34.9% -46.7% 50.6%
Liabilities 3.30
4.27
5.76
3.07
4.62
growth rate 29.3% 34.9% -46.7% 50.6%
Equity 12.33
12.56
13.00
13.04
13.11
growth rate 1.9% 3.5% 0.3% 0.6%
Common Shares 109.03
109.06
108.90
108.66
108.52
growth rate 0.0% -0.2% -0.2% -0.1%
Cash Flow Statement Jun '17 Sep '17 Dec '17 Mar '18 Jun '18
Capital Expenditures 0.02
0.01
0.04
0.02
0.01
growth rate -77.7% 631.5% -60.0% -20.3%
Cash From OA 0.00
-0.22
-0.17
-0.04
0.77
growth rate -100.0% 0.0% 0.0% 100.0%
Sale Purchase of Stock 0.02
0.02
0.00
0.00
growth rate -35.8% -80.8% 0.0%
FCF -0.02
-0.23
-0.21
-0.06
0.76
growth rate 0.0% 0.0% 0.0% 100.0%
Income Statement Jun '17 Sep '17 Dec '17 Mar '18 Jun '18
Sales 4.57
4.83
6.81
6.06
6.43
growth rate 5.5% 41.2% -11.0% 6.1%
Op.Income -0.05
-0.14
0.44
0.15
0.27
growth rate 0.0% 100.0% -66.0% 77.9%
IBT -0.02
0.11
0.48
0.15
0.09
growth rate 100.0% 325.3% -69.7% -36.7%
Net Income -0.02
0.09
0.48
0.12
0.09
growth rate 100.0% 421.3% -74.4% -31.1%
Gross Profit 1.52
1.43
2.37
1.96
2.16
growth rate -5.4% 65.4% -17.5% 10.1%
R&D 0.35
0.28
0.38
0.40
0.38
growth rate -20.0% 32.9% 5.8% -5.1%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

E (30.56)

YOY Growth Grade:

E (23.80)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 38.06 38.33 27.40
EPS / Growth 0.04

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 10.5%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 10.5% 10.5% 10.5%
Future PE 20.96 28.81 28.81
Future EPS 0.10 0.10 0.10
Value Price
MOS %
0.51
-63.4%
0.69
-49.7%
0.69
-49.7%
MOS Price 0.25 0.35 0.35
IRT 15.38 15.38 15.38

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.