Loading institutional data...
Loading institutional data...
Institutional ownership roughly stable: +0.43% change quarter-over-quarter.
Data as of Q1 2026
Loading snapshot...
Loading financials...
Loading valuation...
Loading quality & risk...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Loading ownership map...
Loading crowding analysis...
Loading conviction analysis...
Loading buy/sell flow...
Loading ownership trends...
Loading top holders...
Loading top holders...
Total shares institutions bought (green) vs sold (red) each quarter across all holders.
Inferred from quarter-over-quarter change in each fund's 13F position (new stakes count as buys, exits as sells). Not tick-level trades.
Solve the discounted cash flow backwards, then stress-test the assumptions.
To be worth $36.87 today, the market must believe free cash flow compounds 29.7%/yr for a decade (off $3M normalized FCF).
The market's 29.7% is more optimistic than its 9-yr track record.
2-stage DCF · 0.00B shares · net debt $235M
mean 4.2% · volatility σ 84% · implied rate exceeded in 2/5 yrs
Central path = implied 29.7%/yr growth; shaded band = ±1σ (84%) of this company's historical FCF volatility, widening with time. The wider the band, the less certain the growth.
Reverse DCF: rather than guessing a fair value, we solve for the growth the current price implies, then you stress-test the assumptions. Enterprise value of the FCF stream, less net debt, ÷ shares. Educational — not a recommendation.
Total return (dividends reinvested) vs the market, from quarter-end prices.
Above 0 = ahead of the S&P 500 since the window start; below 0 = behind. Rising means it's pulling ahead.
How far the stock fell below its prior peak. Deeper, longer drawdowns = a rougher ride to the same return.
Quarter-end, dividend-adjusted (total return). Beta & volatility from quarterly returns (annualized). Benchmark is the S&P 500 (SPY total return). Annual returns compound the quarters ending in each calendar year; the first and last years in a window may be partial. Past performance doesn't predict future results.
Top 9 institutional holders — bubble size is position value, color is the move since last quarter. Hover any holder for detail.
Drag any bubble to rearrange · size = dollar value of the position
Ranked against 490 sector peers with collected financials. Valuation from latest close × latest fiscal-year fundamentals; 13F conviction as of 2026-03-31.
Percentile is “goodness” within the peer set (100 = best). For valuation and leverage that means cheaper / less-levered ranks higher.
| Company | Mkt cap ▼ | P/E | EV/EBITDA | P/S | Rev gr | Gross | Net | ROE | ROIC | Net D/EBITDA | 13F |
|---|---|---|---|---|---|---|---|---|---|---|---|
| AMZN | $2.70T | — | — | — | — | — | — | 20.5% | 16.2% | — | 5,764 |
| TSLA | $1.37T | 339.1× | 145.5× | 14.5× | -2.9% | 18.0% | 4.0% | 4.6% | 4.2% | 0.9× | 4,029 |
| TM | $614.2B | 60.0× | 24.8× | 2.6× | 3.8% | 18.4% | 4.4% | 7.9% | 5.9% | 1.7× | 665 |
| PDD | $442.6B | 32.9× | 31.9× | 7.2× | 14.5% | 56.3% | 22.7% | 23.7% | 23.7% | — | 548 |
| HD | $301.3B | 21.3× | 14.3× | 1.8× | 3.2% | 33.3% | 8.6% | 110% | 22.8% | 2.0× | 3,970 |
| BABA | $201.7B | 135.7× | — | 1.4× | 8.1% | 39.8% | 10.1% | 9.8% | 9.8% | — | 1,298 |
| TJX | $140.1B | 26.0× | — | 2.3× | 7.1% | 31.0% | 9.1% | 53.9% | 42.1% | — | 2,608 |
| HTHT | $132.7B | 187.9× | 114.3× | — | — | — | — | 39.7% | 27.3% | 0.7× | 258 |
| SBUX | $109.9B | 59.3× | 26.8× | 3.0× | 2.8% | — | 5.0% | -22.9% | 23.3% | 3.4× | 2,252 |
| LOW | $108.9B | 16.4× | 12.0× | 1.3× | 3.1% | 33.5% | 7.7% | -67.1% | 22.3% | 3.2× | 2,591 |
| ABNB | $101.7B | — | 37.9× | 8.3× | 10.3% | 83.0% | 20.5% | 30.6% | 24.6% | 0.8× | 1,246 |
| MELI | $92.5B | 46.3× | — | 3.2× | 39.1% | 44.5% | 6.9% | 29.6% | 12.5% | — | 1,380 |
| MAR | $88.8B | 35.1× | 20.6× | 3.4× | 4.3% | — | 9.9% | -69.0% | -69.4% | 0.0× | 1,559 |
| LKNCY | $86.3B | 168.2× | 90.8× | 12.3× | 48.9% | — | 7.3% | 23.0% | 23.0% | — | 9 |
| GM | $78.3B | 26.5× | 3.9× | 0.4× | -1.3% | — | 1.5% | 4.4% | 4.4% | — | 1,447 |
| ROST | $74.0B | 34.7× | 22.0× | 3.3× | 7.7% | 27.7% | 9.4% | 34.7% | 27.8% | 0.5× | 1,276 |
| ORLY | $71.5B | 28.6× | 19.5× | 4.0× | 6.4% | 51.6% | 14.3% | -333% | 48.3% | 1.5× | 1,569 |
| HLT | $69.7B | 49.4× | 24.0× | 5.8× | 7.7% | — | 12.1% | -27.0% | -27.0% | — | 1,126 |
| RCL | $67.7B | 16.0× | — | 3.8× | 8.8% | 49.4% | 23.8% | 42.5% | 32.3% | — | 1,114 |
| SE | $62.0B | 40.2× | 24.6× | 2.7× | 36.4% | 44.7% | 6.9% | 12.6% | 12.6% | — | 718 |
| F | $54.2B | — | 4.5× | 0.3× | 1.2% | 6.8% | -4.4% | -22.7% | -22.7% | — | — |
| NKE | $53.9B | 17.3× | — | 1.2× | 0.2% | 42.9% | 6.7% | 20.9% | 13.6% | — | 1,848 |
| EBAY | $50.7B | 26.0× | 18.4× | 4.6× | 7.9% | 71.5% | 18.3% | 45.3% | 38.8% | 0.3× | 1,182 |
| AZO | $47.8B | 19.6× | 13.3× | 2.5× | 2.4% | 52.6% | 13.2% | -73.2% | 46.4% | 2.1× | 1,245 |
| CMG | $44.8B | 29.4× | 19.4× | 3.8× | 5.4% | — | 12.9% | 54.3% | 54.3% | 0.0× | 1,203 |
| INTG | $79M | — | 22.1× | 1.2× | 10.7% | — | -8.3% | 6.2% | -3.5% | 16.9× | 9 |
Peers = companies sharing INTG's sector (Consumer Cyclical) with collected SEC financials. Multiples use the most recent end-of-day close and latest fiscal-year fundamentals (trailing, not forward). Missing cells mean the peer never reported that line item, has no collected price, or has a non-positive denominator. Not investment advice.
EOD close · as of 2026-09-17
How a revenue dollar becomes profit — FY2025
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $64.4M 100.0% | $58.1M 100.0% | $57.6M 100.0% | $47.2M 100.0% | $28.7M 100.0% | $58.0M 100.0% | $74.8M 100.0% | $71.6M 100.0% | $69.0M 100.0% | $72.9M 100.0% |
| Cost of Revenue | — | — | — | — | — | — | $7.8M 10.4% | $7.6M 10.6% | $7.2M 10.4% | — |
| Selling, General & Admin | $2.9M 4.6% | $4.4M 7.6% | $3.3M 5.8% | $2.6M 5.6% | $3.1M 10.8% | $2.9M 4.9% | $2.3M 3.1% | $3.1M 4.3% | $2.8M 4.1% | $2.7M 3.7% |
| Total Operating Expenses | $56.7M 88.1% | $56.7M 97.5% | $53.3M 92.5% | $43.5M 92.2% | $33.5M 117.0% | $48.3M 83.2% | $54.6M 73.1% | $50.0M 69.9% | $50.7M 73.5% | $56.8M 77.9% |
| Operating Income | $7.6M 11.9% | $1.5M 2.5% | $4.3M 7.5% | $3.7M 7.8% | -$4.9M -17.0% | $4.9M 8.4% | $15.2M 20.3% | $21.6M 30.1% | $13.0M 18.8% | $5.6M 7.7% |
| Interest Expense | $13.6M 21.1% | $12.0M 20.7% | $8.6M 14.9% | $8.9M 18.8% | $8.9M 31.1% | $9.3M 16.1% | $9.8M 13.1% | $9.8M 13.6% | $9.6M 13.9% | $9.9M 13.6% |
| Other Income (Expense), net | -$14.6M -22.7% | -$14.1M -24.2% | -$5.8M -10.1% | -$15.3M -32.4% | $19.0M 66.4% | -$12.8M -22.0% | -$12.7M -17.0% | -$12.7M -17.7% | -$14.2M -20.5% | -$18.8M -25.8% |
| Pretax Income | -$7.0M -10.9% | -$12.6M -21.7% | -$1.5M -2.6% | -$11.6M -24.7% | $14.1M 49.4% | -$7.9M -13.6% | $2.5M 3.4% | $8.9M 12.4% | -$1.2M -1.7% | -$13.2M -18.1% |
| Income Tax Expense | $548K 0.9% | -$83K -0.1% | $8.4M 14.6% | -$1.0M -2.2% | $3.6M 12.6% | -$2.8M -4.8% | -$301K -0.4% | $3.1M 4.3% | $521K 0.8% | -$3.9M -5.4% |
| Net Income | -$5.3M -8.3% | -$9.8M -16.9% | -$6.7M -11.7% | -$8.7M -18.5% | $10.4M 36.3% | -$3.8M -6.5% | $1.5M 1.9% | $4.1M 5.7% | -$1.7M -2.4% | -$7.1M -9.8% |
| Per Share | ||||||||||
| EPS (Basic) | $-2.47 | $-4.40 | $-3.92 | $-3.92 | $4.68 | $-1.64 | $0.63 | $1.73 | $-0.70 | $-2.99 |
| EPS (Diluted) | — | — | — | — | $4.06 | $-1.64 | $0.55 | $1.53 | $-0.70 | $-2.99 |
| Weighted Avg Shares (Basic) | 2.2M | 2.2M | 2.2M | 2.2M | 2.2M | 2.3M | 2.3M | 2.4M | 2.4M | 2.4M |
| Weighted Avg Shares (Diluted) | — | — | — | — | 2.6M | 2.6M | 2.7M | 2.7M | 2.4M | 2.4M |
Source: SEC EDGAR XBRL filings (annual, fiscal year). Quarterly flow items are derived from cumulative filings; balance-sheet figures are as-of each period end. Ratios and margins are computed, not reported.
Is the value real, and is the business safe? Academic scores + earnings quality + solvency, from SEC filings.
5/7 of the 9 checks — 2 couldn't be scored (see above), so the score is out of the 7 with data.
Insufficient balance-sheet detail (needs retained earnings, working capital, equity).
Needs granular two-year detail (receivables, PP&E, D&A, SG&A) — not fully reported.
Cash-conversion data unavailable. Lower/negative accruals = higher quality (Sloan).
Interest coverage is thin — monitor; leverage falling year-over-year.
F-Score (0–9 fundamental momentum), Altman Z (distress risk), and Beneish M (earnings-manipulation screen) are academic models computed from the SEC filings. Screens and context — educational, not recommendations.
What the company returns to shareholders — and whether it's covered by cash.
No dividend to cover. Last year: $0 dividends + $394000 buybacks = $394000 returned on $4M FCF.
Yields use the latest fiscal-year dividends/buybacks over current market cap. Dividends and buybacks from the SEC cash-flow statement; payout coverage vs net income and free cash flow. Educational — not a recommendation.
How management deployed cash over 10 years — and what it earned on reinvestment.
A reinvestment story — most cash went back into growth rather than to shareholders.
Modest payoff on reinvested capital. Current ROIC on all capital: -3%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 10 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
How much the company owes, how it's trended, and how comfortably it's serviced.
Cash of $5M is below the $13M due within a year — relies on refinancing or operating cash flow. Scheduled principal only (excludes interest & revolver draws). As of 2025-06-30 (10-K).
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Thin coverage — earnings barely cover interest. Effective rate ~5.6% on $241M of debt.
Cash vs short-term debt unavailable.
Mostly long-term debt (balance-sheet current vs non-current split). See the maturity ladder above for the year-by-year repayment schedule.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Maturity ladder from the SEC long-term-debt repayment schedule. Educational — not a recommendation.
EOD close · as of 2026-09-17
No standout strengths flagged.
Nothing notable to watch.
Where each multiple sits in its own 14-yr range · 70th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 14-yr history.
Is the profit real, and how strong is the balance sheet?
FY2025 · every deduction from revenue to net income
DuPont — the three levers
Returns are margin-driven, not leverage-driven — higher quality.
What the company owes vs. what it holds
Year-by-year maturities aren't in SEC companyfacts (footnote-only), so this shows the debt/cash structure and net leverage instead.
Latest year: profit growth vs revenue growth
High operating leverage: profit moved 39.7× as fast as sales — great in an upturn, painful in a downturn.
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 10.6 | 10.4 | — | — | — | — | — | — |
| SG&A | 4.3 | 3.1 | 4.9 | 10.8 | 5.6 | 5.8 | 7.6 | 4.6 |
| Operating Income | 30.1 | 20.3 | 8.4 | -17.0 | 7.8 | 7.5 | 2.5 | 11.9 |
| Income Tax | 4.3 | -0.4 | -4.8 | 12.6 | -2.2 | 14.6 | -0.1 | 0.9 |
| Net Income | 5.7 | 1.9 | -6.5 | 36.3 | -18.5 | -11.7 | -16.9 | -8.3 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on INTG: price, valuation, headline fundamentals, and an auto-generated scorecard from SEC filings. Flags are rule-based signals, not recommendations.