stockrow
Sunday 8 November 2026
Export IPM’s income statement to Excel — free account
Intelligent Protection Management Corp.
IPM Technology Software Application
Intelligent Protection Management Corp.’s revenue for fiscal 2025 (year ended December 2025) was $23.6 million, up 2,049.9% from fiscal 2024.
- Revenue
- +12.9%
- EPS
- −25.0%
- Free cash flow
- +42.7%
Quarter to June 2026, against a year earlier
1.62
0.00
0.00%
Follow IPM
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 | 21 | 25 | 20 | 15 | 13 | 13 | 11 | 1 | 1 | 24 | 25 | +1.3% | 26 | 31 | — | +14.6% | |
| Gross margin, % | 76.10 | 80.43 | 82.24 | 79.23 | 79.95 | 79.51 | 74.31 | 70.38 | 76.06 | 52.26 | 48.38 | (23.8) pt | ||||||
| EBT | (1) | (6) | (2) | (9) | 1 | 1 | (4) | (3) | (4) | (4) | (4) | +12.8% | ||||||
| EBT margin, % | (6.92) | (22.81) | (9.85) | (59.44) | 10.69 | 10.05 | (32.61) | (282.22) | (401.19) | (18.14) | (16.65) | (11.2) pt | ||||||
| Net income | (1) | (6) | (4) | (8) | 1 | 1 | (3) | (1) | (8) | (2) | (4) | +3.4% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 3.76 | 3.85 | 3.02 | 2.22 | 1.86 | 1.71 | 1.14 | 0.10 | 0.12 | 1.80 | 1.93 | (7.9%) | |||||
| Earnings | (0.26) | (0.91) | (0.56) | (1.22) | 0.20 | 0.17 | (0.35) | (0.12) | (0.91) | (0.15) | (0.28) | (5.9%) | ||||||
| Cash flow | (0.07) | (0.11) | 0.41 | (0.65) | 0.21 | 0.16 | (0.31) | (0.12) | (0.33) | 0.08 | (0.04) | n/m | ||||||
| Capex | (0.06) | (0.05) | (0.05) | (0.06) | 0.00 | 0.11 | 0.00 | 0.00 | 0.00 | (0.02) | (0.03) | (11.2%) | ||||||
| Free cash flow | (0.13) | (0.16) | 0.36 | (0.71) | 0.21 | 0.27 | (0.31) | (0.12) | (0.33) | 0.06 | (0.07) | n/m | ||||||
| Book value | 3.74 | 2.70 | 2.25 | 1.19 | 1.43 | 3.23 | 2.18 | 2.18 | 1.29 | 1.38 | 1.24 | (10.5%) | ||||||
| Shares, m | 6 | 6 | 7 | 7 | 7 | 8 | 10 | 9 | 9 | 13 | 13 | +10.0% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 0.00 | 0.00 | 0.00 | 0.00 | 6.95 | 15.78 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.3 | |||||
| P/S | 1.30 | 1.86 | 1.49 | 0.54 | 0.78 | 1.66 | 1.23 | 1.97 | 16.72 | 0.96 | 0.84 | 2.9 | ||||||
| P/B | 1.31 | 2.65 | 2.00 | 1.00 | 1.02 | 0.88 | 0.64 | 1.08 | 1.54 | 1.24 | 1.31 | 1.3 | ||||||
| EV/Sales | 1.10 | 1.69 | 1.17 | 0.31 | 0.36 | 0.04 | (0.10) | 0.75 | 7.23 | 0.61 | 0.55 | 1.3 | ||||||
| EV/FCF | (30.84) | (40.99) | 9.92 | (0.98) | 4.44 | 0.32 | 0.45 | (16.12) | (3.24) | 8.67 | (14.92) | (6.8) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | 0 | (1) | 3 | (4) | 1 | 1 | (3) | (1) | (3) | 1 | (1) | n/m | |||||
| Capex | 0 | 0 | 0 | 0 | — | 1 | — | — | — | 0 | 0 | (2.3%) | ||||||
| Free cash flow | (1) | (1) | 2 | (5) | 1 | 2 | (3) | (1) | (3) | 1 | (1) | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 1 | 0 | (2) | 0 | 2 | 18 | 12 | 12 | 8 | 4 | 3 | +13.1% | |||||
| Net debt | (4) | (4) | (6) | (3) | (5) | (22) | (15) | (14) | (11) | (8) | (7) | +8.2% | ||||||
| Shareholders’ equity | 21 | 17 | 15 | 8 | 10 | 25 | 21 | 20 | 12 | 18 | 16 | (1.5%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | (6.49) | (23.44) | (16.09) | (45.73) | 10.63 | 6.24 | (12.57) | (4.33) | (42.39) | (9.34) | (12.81) | (2.8) pt | |||||
| ROIC | (6.53) | (26.61) | 3.23 | (100.80) | 17.58 | 9.51 | (36.53) | (35.19) | (244.13) | (30.25) | (32.70) | (23.7) pt | ||||||
| ROE | (8.51) | (30.80) | (23.31) | (71.81) | 15.22 | 7.59 | (14.83) | (5.19) | (52.61) | (13.01) | (20.68) | (4.5) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 57 | 53 | 42 | 24 | 22 | 22 | 19 | 17 | 56 | 54 | — | (0.6%) | |||||
| Revenue/emp, $m | 0.37 | 0.47 | 0.48 | 0.64 | 0.58 | 0.60 | 0.58 | 0.06 | 0.02 | 0.44 | — | +1.9% | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 24 Oct 2026
Intelligent Protection Management Corp. 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 |
|---|---|---|---|---|---|---|---|---|---|
| BMR Beamr Imaging Ltd. | $16.2M | — | — | — | — | −284.51% (below 0%: shrinking) | 94.76% | 0.00% | Compare |
| AIFF Firefly Neuroscience, Inc. | $14.3M | — (loss-making) | — | +71.91% (above 0%: growing) | n/m | +25.40% (above 0%: growing) | 49.22% | (384.05%) | Compare |
| IPM Intelligent Protection Management Corp. | $14.3M | — (loss-making) | — (loss-making) | +12.93% (above 0%: growing) | n/m | +42.70% (above 0%: growing) | 41.33% | (23.40%) | |
| PDC Earlyworks Co., Ltd. Unsponsored ADR | $14.2M | — | — | — | — | −17.83% (below 0%: shrinking) | 28.48% | 0.00% | Compare |
| RPGL Republic Power Group Limited | $13.8M | — | — | — | — | −1,728.88% (below 0%: shrinking) | — | — | Compare |
| WQEY WISeQey Corp | $13.4M | — (loss-making) | — | +55.93% (above 0%: growing) | n/m | −92.17% (below 0%: shrinking) | 52.94% | 0.00% | Compare |
| IFBD Infobird Co., Ltd. | $13.3M | — (loss-making) | — (loss-making) | −64.75% (below 0%: shrinking) | +85.14% (above 0%: growing) | +80.81% (above 0%: growing) | 36.20% | 0.00% | Compare |
| AHI Advanced Human Imaging Limited Sponsored ADR | $13.2M | — (loss-making) | — (loss-making) | +307.96% (above 0%: growing) | +49.62% (above 0%: growing) | −21.40% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| SMSI Smith Micro Software, Inc. | $12.8M | — (loss-making) | — (loss-making) | −1.79% (below 0%: shrinking) | n/m | +61.05% (above 0%: growing) | 81.32% | (54.57%) | Compare |
| Median of peers | $13.6M | — | — | +55.93% | — | −19.61% | 49.22% | 0.00% |
Pay and ownership Proxy statement filed 15 April 2026
Chief executive’s pay
| Year | Total pay | Actually paid | $100 invested |
|---|---|---|---|
| 2025 | 275.97k | 275.97k | — |
| 2024 | 231.60k | 239.00k | — |
| 2023 | 232.17k | 264.14k | — |
Ownership
Directors and executive officers, together
20.80%
The J. Crew Delaware Trust B
16.20%
Jason Katz
10.40%
Adam Katz
8.60%
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