IntelliProp, Inc. provides ASIC design and verification services for the data storage and memory industry. The company is involved in the composable data center transformation and developing next generation memory infrastructure.

IntelliProp, Inc.

Panram International Corp. engages in the research and development, manufacturing, and sale of memory modules and flash memory related products and related application products in Taiwan. The company also offers original design manufacturing and original equipment manufacturing services, as well as product design, raw material procurement, logistic management, transportation, product testing, and maintenance services. In addition, the company offers mechanical keyboards, display cards, medical and aesthetic electronics, industrial control memory modules, touch control panels, and card readers. Its products include DRAM modules; SSDs; memory cards; and I/O products. The company was founded in 1983 and is based in Taipei City, Taiwan.

Panram International Corp.

Phison Electronics Corp. designs, manufactures, and sells flash memory controllers and peripheral system applications in Asia, the United States, Europe, Australia, and internationally. It offers controllers and modules of SSD; controllers and modules of embedded flash used on portable applications, such as smartphone and tablet; controllers and modules of USB; and controllers and modules of memory cards. The company also designs, researches, develops, produces, sells, imports, and exports storage devices, integrated circuits, and electronics hardware and software, as well as technical support services. In addition, it manufactures and trades in electronic components. Further, the company is involved in the investment activities. It serves consumer, industrial, and enterprise markets. The company was incorporated in 2000 and is headquartered in Zhubei, Taiwan.

Phison Electronics Corp.

Macronix International Co., Ltd. provides nonvolatile memory solutions including NOR and NAND flash memory products.

Macronix International Co., Ltd.

IntelliProp Inc | 428 followers on LinkedIn. IntelliProp, Inc. develops ASSP Products, licensable IP cores and highly integrated IP Products for Memory and Data Storage applications. Areas of significant expertise include SATA, SAS, PCIe/NVMe, Gen-Z, CXL, NVDIMM and RAID technologies. Headquarters, sales office, and design center are located in Longmont, CO.

Metric
Company Name	IntelliProp, Inc.	Panram International Corp.	Phison Electronics Corp.	Macronix International Co., Ltd.
Symbol		8.09K	8.30K
MSH ID	COM:INTELLIPROP	TW:COM:PANRAM	COM:PHISON	TW:COM:MXIC
Market	PRIVATE	STOCKS	STOCKS	PRIVATE
Sector	Technology	Technology	Technology	Technology
Industry	Data Storage	Computer Hardware	Computer Hardware	Semiconductors
Country	US		TW	TW
Stage
Employee Count		583	688
Website	intelliprop.com	panram.com.tw	phison.com	mxic.com.tw
LinkedIn	intelliprop-inc.	panram-international-corporation	phison-electronics
Founders

Metric
Market Cap		63.15M	3.85B
Enterprise Value
Monthly Web Traffic	293	1.98K
Web Traffic Growth		-0.86
Valuation
Raised Capital

Metric
Revenue	46.98M	1.49B
Revenue (LTM)
Revenue (NTM)
Gross Profit	7.54M	497.12M
EBITDA	8.46M	163.74M
Operating Income	6.14M	111.73M
Net Income	4.91M	111.81M
EPS	0.08	0.57
Diluted EPS	0.08	0.54
Revenue 2022
Revenue 2023
Revenue 2024
Revenue 2025
Revenue 2026

Metric
Revenue Growth (LTM)
Revenue Growth (NTM)
Gross Profit Growth (LTM)
EBITDA Growth (LTM)
Net Income Growth (LTM)
14-Day Growth Score
28-Day Growth Score
90-Day Growth Score
365-Day Growth Score

Metric
Gross Profit Margin	0.13	0.34
Operating Profit Margin	0.12	0.10
EBITDA Margin	0.18	0.11
Net Profit Margin	0.10	0.13
Return on Equity	0.12	0.17
Return on Assets	0.10	0.10
Return on Capital Employed	0.14	0.11

INTE

COM:INTELLIPROP

IntelliProp, Inc.

Company Overview

Market Metrics

Financial Performance

Growth Metrics

Profitability Ratios

Valuation Multiples

Operational Metrics

Cash Flow Metrics

Balance Sheet Metrics

Efficiency Metrics

Metric
P/E Ratio	14.17	60.67
P/B Ratio	1.65	2.62
Revenue Multiple (LTM)
Revenue Multiple (NTM)
EBITDA Multiple (LTM)
EBITDA Multiple (NTM)
Price to Sales Ratio	1.56	3.02
EV Multiple	17.24	28.99

Metric
Days Sales Outstanding	47.18	74.08
Days Payables Outstanding	9.46	76.19
Days Inventory Outstanding	33.86	302.36
Operating Cycle	79.46	373.61
Cash Conversion Cycle	70.00	305.28
Asset Turnover	1.06	0.78

Metric
Operating Cash Flow	5.20M	-52.33M
Free Cash Flow	3.91M	-76.04M
Cash Flow to Debt	34.07	-0.29
Operating Cash Flow/Sales	0.14	-0.04
Free Cash Flow Yield	0.08	0.02

Metric
Cash & Equivalents	16.66M	438.70M
Accounts Receivable		-84.44M
Inventory	4.76M	753.06M
Goodwill
Debt to Capitalization	0.00	0.22
Debt to Assets	0.00	0.07
Current Ratio	7.03	3.10
Quick Ratio	6.15	1.34

Metric
Rule of 40 (LTM)
Rule of 40 (NTM)
Stock Comp to Revenue		0.01
R&D to Revenue	0.00	0.19
SG&A to Revenue	0.05	0.02