stockrow
Saturday 7 November 2026
Export IDN’s income statement to Excel — free account
Intellicheck Mobilisa, Inc.
IDN Technology Software Application
Intellicheck Mobilisa, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $22.7 million, up 13.3% from fiscal 2024.
- Revenue
- +16.0%
- EPS
- +400.0%
- Free cash flow
- −42.4%
Quarter to June 2026, against a year earlier
2.04
0.03
+1.49%
Follow IDN
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | 4 | 4 | 4 | 8 | 11 | 16 | 16 | 19 | 20 | 23 | 24 | +21.8% | 22 | 21 | — | (3.7%) | |
| Gross margin, % | 79.97 | 85.50 | 91.28 | 87.01 | 86.72 | 78.58 | 92.01 | 92.73 | 90.84 | 90.44 | 91.05 | +10.5 pt | ||||||
| EBT | (6) | (6) | (4) | (3) | (2) | (7) | (4) | (2) | (1) | 1 | 3 | n/m | ||||||
| EBT margin, % | (149.38) | (167.32) | (89.40) | (33.26) | (23.14) | (45.62) | (25.27) | (10.80) | (4.43) | 5.87 | 13.27 | +155.3 pt | ||||||
| Net income | (6) | (6) | (4) | (3) | (2) | (7) | (4) | (2) | (1) | 1 | 3 | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 0.39 | 0.29 | 0.29 | 0.49 | 0.62 | 0.88 | 0.85 | 0.98 | 1.03 | 1.16 | 1.19 | +13.0% | |||||
| Earnings | (0.58) | (0.48) | (0.26) | (0.16) | (0.14) | (0.40) | (0.20) | (0.10) | (0.05) | 0.07 | 0.15 | n/m | ||||||
| Cash flow | (0.43) | (0.30) | (0.27) | (0.12) | 0.00 | 0.06 | (0.18) | (0.03) | (0.14) | 0.23 | 0.14 | n/m | ||||||
| Capex | (0.01) | 0.00 | (0.01) | 0.00 | (0.03) | (0.04) | (0.01) | (0.03) | (0.11) | (0.01) | 0.00 | +8.5% | ||||||
| Free cash flow | (0.43) | (0.30) | (0.28) | (0.12) | (0.03) | 0.02 | (0.19) | (0.06) | (0.25) | 0.22 | 0.14 | n/m | ||||||
| Book value | 1.30 | 1.29 | 0.83 | 0.74 | 1.28 | 1.05 | 0.94 | 0.90 | 0.92 | 1.06 | 1.11 | (2.3%) | ||||||
| Shares, m | 10 | 12 | 16 | 16 | 17 | 19 | 19 | 19 | 19 | 20 | 20 | +7.8% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 103.73 | 13.15 | 10.4 | |||||
| P/S | 6.95 | 8.74 | 7.50 | 15.43 | 18.41 | 5.24 | 2.47 | 1.81 | 2.71 | 5.76 | 1.70 | 7.5 | ||||||
| P/B | 2.06 | 1.96 | 2.57 | 10.07 | 8.90 | 4.39 | 2.23 | 1.98 | 3.05 | 6.31 | 1.83 | 4.4 | ||||||
| EV/Sales | 6.15 | 6.52 | 6.52 | 15.00 | 17.26 | 4.46 | 1.88 | 1.38 | 2.51 | 5.37 | 1.25 | 6.7 | ||||||
| EV/FCF | (5.36) | (6.05) | (6.49) | (58.78) | (399.37) | 1,352.47 | (7.38) | (16.83) | (9.66) | 31.39 | 12.47 | 87.4 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | (4) | (4) | (4) | (2) | 0 | 1 | (3) | (1) | (3) | 5 | 3 | n/m | |||||
| Capex | 0 | 0 | 0 | 0 | 0 | (1) | 0 | 0 | (2) | 0 | 0 | +17.1% | ||||||
| Free cash flow | (4) | (4) | (4) | (2) | 0 | 0 | (4) | (1) | (5) | 4 | 3 | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 2 | 7 | 4 | 3 | 13 | 10 | 9 | 8 | 7 | 10 | 12 | +17.0% | |||||
| Net debt | (3) | (8) | (4) | (3) | (13) | (14) | (10) | (9) | (5) | (10) | (12) | +13.5% | ||||||
| Shareholders’ equity | 13 | 16 | 13 | 12 | 22 | 20 | 18 | 17 | 18 | 21 | 22 | +5.4% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | (34.75) | (37.15) | (24.51) | (17.91) | (12.96) | (29.88) | (17.27) | (8.56) | (4.10) | 5.61 | 12.92 | +40.4 pt | |||||
| ROIC | (36.51) | (47.51) | (29.95) | (19.70) | (22.70) | (79.03) | (33.18) | (17.15) | (5.58) | 6.14 | 16.70 | +42.7 pt | ||||||
| ROE | (39.20) | (41.60) | (27.40) | (20.66) | (14.63) | (35.79) | (22.33) | (11.33) | (5.24) | 6.62 | 15.51 | +45.8 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 24 | 29 | 34 | 34 | 37 | 49 | 53 | 51 | 47 | 38 | — | +5.2% | |||||
| Revenue/emp, $m | 0.16 | 0.12 | 0.13 | 0.23 | 0.29 | 0.33 | 0.30 | 0.37 | 0.43 | 0.60 | — | +15.7% | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
Intellicheck Mobilisa, Inc. vs peers in Software Application (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| THRY Thryv Holdings, Inc. | $52.9M | — (loss-making) | — (loss-making) | −28.39% (below 0%: shrinking) | n/m | −23.41% (below 0%: shrinking) | 62.74% | (0.76%) | Compare |
| MAPS WM Technology, Inc. | $51.9M | 14.0× | 4.7× | −5.35% (below 0%: shrinking) | +100.00% (above 0%: growing) | −57.80% (below 0%: shrinking) | 94.05% | 5.54% | Compare |
| SCOR comScore, Inc. | $49.8M | 1.0× | — (loss-making) | −14.34% (below 0%: shrinking) | n/m | −315.77% (below 0%: shrinking) | 37.86% | (87.66%) | Compare |
| ADBT Advasa Holdings, Inc. | $49.1M | — | — | — | — | — | 82.20% | 76.50% | Compare |
| REKR Rekor Systems, Inc. | $44.3M | — (loss-making) | — (loss-making) | +2.45% (above 0%: growing) | n/m | +69.97% (above 0%: growing) | 56.16% | 1.75% | Compare |
| IDN Intellicheck Mobilisa, Inc. | $40.7M | 13.1× | 31.4× | +15.97% (above 0%: growing) | n/m | −42.41% (below 0%: shrinking) | 91.30% | 9.64% | |
| FRMM Forum Markets, Incorporated | $40.1M | — (loss-making) | — (loss-making) | — | n/m | +7,830.88% (above 0%: growing) | 29.16% | (728.35%) | Compare |
| PHUN Phunware | $35.8M | — (loss-making) | — (loss-making) | +75.60% (above 0%: growing) | n/m | −65.76% (below 0%: shrinking) | 68.96% | (757.07%) | Compare |
| FTFT Future FinTech Group Inc. | $32.8M | — (loss-making) | — (loss-making) | −43.92% (below 0%: shrinking) | n/m | −253.72% (below 0%: shrinking) | 58.13% | (570.43%) | Compare |
| Median of peers | $46.7M | — | — | −9.84% | — | −57.80% | 60.43% | (44.21%) |
Pay and ownership Proxy statement filed 1 April 2026
Chief executive’s pay
| Year | Total pay | Actually paid | $100 invested |
|---|---|---|---|
| 2025 | 741.31k | 1.52m | 334.00 |
| 2024 | 1.11m | 1.24m | 140.00 |
| 2023 | 1.10m | 987.76k | 95.00 |
Ownership
Directors and executive officers, together
7.76%
Bleichroeder LP
10.25%
Vanguard Group Inc.
5.11%
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards
at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s
shares at the start of the earliest year shown was worth at each year’s end.
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement