VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
IDNIntellicheck, Inc.
$4.29$87M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksIDNCash Flow

Intellicheck, Inc. (IDN) Cash Flow Statement

28Y historyFree accessUpdated daily

Free cash flow remains highly unstable, evidenced by a swing from a 60.9% margin in 2025Q2 to a -29.2% margin in 2025Q3, largely driven by unpredictable working capital fluctuations.

IDN Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98
Cash from Operations4.24M4.54M-2.69M-647K-3.48M1.12M-19.02K-1.84M-4.22M-3.75M-4.24M-4.44M-2.37M-1.45M345.58K-71.86K-1.15M319.81K805.12K-2.24M-2.01M-3.14M-4.61M-4.61M-3.77M-2.97M-5.45M-1.5M-1M
Operating CF Margin %-20.03%-13.47%-3.42%-21.8%6.81%-0.18%-24.02%-95.2%-104.09%-110.46%-63.24%-35.9%-19.88%3.93%-0.58%-9.36%2.58%8.09%-63.77%-63.45%-131.9%-412.11%-373.33%-331.21%-334.85%-1590.13%-1500%-1000%
Operating CF Growth %542.21%268.56%-316.38%81.41%-411.83%5966.89%98.97%56.38%-12.69%11.68%4.41%-86.88%-63.59%-519.9%580.89%93.75%-459.71%-60.28%135.95%-11.63%36.19%31.85%0%-22.32%-27.13%45.61%-263.59%-50%-
Net Income2.23M1.27M-918K-1.98M-4.16M-7.48M-2.48M-2.55M-3.96M-6.02M-5.73M-5.33M-7.64M-2.42M-2.26M-290.86K-2.57M-525.51K-33.06M-2.67M-2.88M-3.24M-6.45M-6.45M-5.55M-3.96M-3.13M-2.3M-1.5M
Depreciation & Amortization743K703K436K282K285K169K179.41K249.9K245.55K412.35K434.29K1.02M1.16M1.07M1.09M1.12M1.14M988.05K1.41M38.34K166.52K196.02K793.97K793.97K451.58K326.88K90.11K100K100K
Stock-Based Compensation396K777K876K1.6M2.46M6.4M3.45M584.87K186.71K435.68K935.9K878.11K188.64K31.65K52.68K33.89K473.82K519.73K396.28K0000000000
Deferred Taxes000000005.92K1.38M74.35K-200.64K-109.92K-31.65K-55.95K025.2K1.4K32.18M0000000000
Other Non-Cash Items550K145K248K-157K17K-10K-794.31K17.38K-5.2K-47.63K-38.22K-29.09K4.4M31.65K52.68K9.9K-5.82K-14.55K68.8K523.93K773.04K235.31K1.52M1.52M1.32M84214.4K0200K
Working Capital Changes320K1.64M-3.34M-388K-2.08M2.04M-371.12K-144.28K-690.01K99.4K87.94K-771.38K-361.73K-126.93K1.46M-948.3K-206.12K-649.3K-196.47K-128.48K-65.76K-336.18K-476.6K-476.6K5.97K668.77K-2.43M700K200K
Change in Receivables1.62M1.17M-219K-2.12M-462K-72K-445.89K-672.84K-372.73K-150.5K582.49K-306.59K170.72K-171.77K2.19M-156.23K-686.39K-623.51K999.37K0000000000
Change in Inventory00000-1.55M-261K61.61K2.98K-14.77K4.18K40.29K-60.34K282.88K-325.67K5.63K26.18K-4.11K85.93K57.14K10.79K85.18K259.13K259.13K365.85K367.65K-2.35M-200K-100K
Change in Payables220K-61K-1.95M616K01.55M261K703.22K-74.67K281.39K-251.1K-179.33K-811.38K374.78K-89.94K-321.63K383.67K109.71K-1.13M0000000000
Cash from Investing-125K-265K2.9M-414K-5.07M-662K-415.88K22.03K-101.05K4.85K-28.49K-177.49K-131.47K-80.84K-184.3K-49.65K-275.04K-766.54K1.88M1.87M1.48M-1.18M-4.86M-4.86M-29.19K-193.82K-223.51K-100K0
Capital Expenditures-76K-52K-57K-93K-192K-662K-444.9K-20.09K-141.53K-37.61K-64.08K-251.62K-131.47K-80.84K-184.3K-49.65K-275.04K-168.62K-111.71K-27.99K-23.91K-12.1K-4.35K-4.35K-29.19K-140.88K-223.51K-100K0
CapEx % of Revenue0.33%0.23%0.29%0.49%1.2%4.04%4.14%0.26%3.19%1.05%1.67%3.59%1.99%1.11%2.09%0.4%2.24%1.36%1.12%0.8%0.76%0.51%0.39%0.35%2.56%15.9%65.17%100%-
Acquisitions0000000000061.5K00000-598.32K335.84K000000-52.95K000
Investments-----------------------------
Other Investing-49K-213K-2.05M-407K0029.02K42.12K40.47K42.46K35.59K61.5K000004007.8K-208K02K0000000
Cash from Financing803K708K485K-155K97K76K10.21M793.65K687.52K8.66M1.41M7.6M5.25M70.47K130.45K26.75K-94.13K54.25K320.92K232.36K524.58K4.49M10.87M10.87M1.65M3.13M3.39M7.8M800K
Debt Issued (Net)-95K0178K-98K97K10K796K0000-31.08K000-200K-400K00000-427-19.57K-22.74K-48.77K-37.89K0300K
Equity Issued (Net)898K898K307K-57K066K10.57M793.65K08.51M681.34K7.63M5.25M00226.75K305.87K54.25K320.92K232.36K524.58K4.58M332.42K11.01M1.67M3.18M3.43M7.8M800K
Dividends Paid000000000000000000000-97.31K-122.96K-122.96K00000
Share Repurchases000-57K000000-1.1M0000000000-25K-98.75K0-70.06K-52.6K000
Other Financing0-190K0000-1.16M0687.52K145.57K726.48K977070.47K130.45K0000000000000-300K
Net Change in Cash4.91M4.98M686K-1.22M-8.46M530K9.77M-1.03M-3.63M4.92M-2.86M2.99M2.74M-1.46M291.73K-94.76K-1.52M-392.48K3.01M-133.93K-1.33K160.95K1.4M1.4M-2.15M-30.45K-2.29M6.2M-300K
Free Cash Flow4.16M4.49M-2.75M-1.15M-3.67M454K-463.92K-1.86M-4.36M-3.78M-4.3M-4.69M-2.51M-1.53M161.28K-121.51K-1.43M151.19K693.41K-2.27M-2.03M-3.16M-4.62M-4.62M-3.8M-3.11M-5.68M-1.6M-1M
FCF Margin %17.86%19.8%-13.76%-6.07%-23%2.77%-4.32%-24.28%-98.39%-105.13%-112.13%-66.83%-37.89%-20.99%1.83%-0.97%-11.6%1.22%6.97%-64.56%-64.21%-132.4%-412.5%-373.68%-333.78%-350.75%-1655.3%-1600%-1000%
FCF Growth %283.34%263.18%-139.84%68.76%-908.81%197.86%75.07%57.34%-15.31%12.12%8.18%-87.11%-63.54%-1049.87%232.73%91.48%-1042.79%-78.2%130.58%-11.69%35.67%31.65%0%-21.5%-22.3%45.27%-254.83%-60%-
FCF per Share0.200.22-0.14-0.06-0.190.02-0.03-0.12-0.28-0.30-0.43-0.49-0.52-0.440.05-0.04-0.430.050.25-1.48-1.34-2.25-3.61-4.01-3.50-3.14-6.83-2.50-1.87
FCF Conversion (FCF/Net Income)1.87x3.57x2.93x0.33x0.84x-0.15x0.01x0.72x1.06x0.62x0.74x0.83x0.31x0.60x-0.15x0.25x0.45x-0.61x-0.02x0.84x0.70x0.97x0.67x0.72x0.68x0.75x1.74x0.65x0.67x
Interest Paid0002K5K000000000000000000000000
Taxes Paid00080K31K000000000000145.35K476.39K0000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Lacks Cash Alignment

Based on reported quarterly figures, the relationship between net income and operating cash flow is highly erratic, as evidenced by the 2025Q3 period where the company reported positive net income of $290,000 despite a significant operating cash outflow of $1.7 million, indicating poor earnings quality.

The frequent divergence between GAAP profitability and cash generation suggests that reported earnings are heavily influenced by non-cash accruals and timing differences. Investors should monitor whether this disconnect persists, as it implies that the company's accounting profit may not be a reliable proxy for its underlying economic health.

Free Cash Flow Remains Unstable

As reported in financial statements, Intellicheck's free cash flow trajectory is characterized by extreme volatility, with margins swinging from a high of 60.9% in 2025Q2 to a low of -29.2% in 2025Q3, reflecting a lack of consistent cash-generating capability across the observed ten-quarter period.

This erratic FCF performance suggests that the business model is highly sensitive to operational timing and working capital fluctuations rather than steady-state cash production. The inability to maintain positive FCF suggests that the company remains in a capital-intensive growth phase that has yet to achieve self-sustaining cash flow.

Capital Intensity Reflects Hardware Pivot

According to recent SEC filings, the company's capital expenditure profile has shifted significantly, with CapEx as a percentage of revenue dropping from a high of 13.0% in 2024Q1 to a negligible 0.1% by 2025Q4, signaling a successful transition away from legacy hardware-heavy operations.

The reduction in capital intensity is a positive development that aligns with the company's strategic pivot toward a SaaS-based model. However, analysts should investigate whether this lower spending level is sufficient to maintain the proprietary barcode parsing technology against evolving digital identity standards.

Working Capital Swings Drive Volatility

Based on the provided data, working capital changes are the primary driver of cash flow instability, with a massive $3.0 million inflow in 2025Q2 followed by a $2.4 million outflow in 2025Q3, highlighting significant friction in the company's cash conversion cycle and collection processes.

These large, sequential swings in working capital suggest that the company's cash flow is highly dependent on the timing of enterprise contract payments and potential delays in customer onboarding. Such volatility warrants further investigation into the company's credit terms and the reliability of its accounts receivable management.

IDN — Frequently Asked Questions

Quick answers to the most common questions about buying IDN stock.

How much cash does Intellicheck, Inc. (IDN) generate from operations?

Intellicheck, Inc. (IDN) generated $4.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Intellicheck, Inc.'s free cash flow?

Intellicheck, Inc. (IDN) generated $4.5M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Intellicheck, Inc.'s capital expenditure (CapEx)?

Intellicheck, Inc. (IDN) spent $0.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.