Intrusion Inc (NASDAQ: INTZ)

Sector: Technology Industry: Software - Infrastructure CIK: 0000736012
P/B 2.47
P/E -2.96
P/S 3.32
Market Cap 24.21 Mn
ROIC (Qtr) -65.06
Div Yield % 0.00
Rev 1y % (Qtr) 30.72
Total Debt (Qtr) 1.60 Mn
Debt/Equity (Qtr) 0.16

About

Intrusion Inc., a cybersecurity company based in Plano, Texas, operates in the rapidly growing industry of cybersecurity. The company's primary business activities involve providing threat intelligence and cybersecurity solutions to a diverse range of customers, including government entities and commercial enterprises. Intrusion Inc. offers a variety of products and services, including INTRUSION Shield, a Zero Trust reputation-based Software as a Service (SaaS) solution, INTRUSION TraceCop, a big data tool with extensive IP intelligence, and INTRUSION...

Read more

Stock Price Chart

Analysis

Pros

  • Healthy cash reserves of 2.53M provide 15.13x coverage of short-term debt 167000, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 13.67M provides 8.57x coverage of total debt 1.59M, indicating robust asset backing and low credit risk.
  • Tangible assets of 13.67M provide exceptional 11.62x coverage of deferred revenue 1.18M, showing strong service capability backing.
  • Operating cash flow of (6.41M) fully covers other non-current liabilities (1.18M) by 5.44x, showing strong long-term stability.
  • Operating cash flow of (6.41M) provides strong 43.28x coverage of operating expenses (148000), showing operational efficiency.

Cons

  • Investment activities of (4.94M) provide weak support for R&D spending of 5.11M, which is -0.97x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating cash flow of (6.41M) provides insufficient coverage of deferred revenue obligations of 1.18M, which is -5.44x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of (6.41M) shows concerning coverage of stock compensation expenses of 883000, with a -7.25 ratio indicating potential earnings quality issues.
  • Free cash flow of (9.35M) provides weak coverage of capital expenditures of 2.94M, with a -3.18 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of (8.07M) show weak coverage of depreciation charges of 1.82M, with a -4.43 ratio indicating high capital intensity and potential reinvestment needs.

Peer Comparison

Companies in the Software - Infrastructure
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 MSFT Microsoft Corp 3,542.10 Bn 33.76 12.06 60.56 Bn
2 ORCL Oracle Corp 533.93 Bn 34.61 8.75 124.39 Bn
3 PLTR Palantir Technologies Inc. 437.56 Bn 399.47 112.31 0.24 Bn
4 PANW Palo Alto Networks Inc 125.16 Bn 112.03 13.10 0.35 Bn
5 CRWD CrowdStrike Holdings, Inc. 120.85 Bn -384.67 26.47 0.82 Bn
6 SNPS Synopsys Inc 71.69 Bn 35.89 11.14 15.14 Bn
7 NET Cloudflare, Inc. 67.84 Bn -658.43 33.70 3.50 Bn
8 FTNT Fortinet, Inc. 63.33 Bn 33.80 9.66 1.00 Bn

Industry Comparisons

Current Valuation

Metric Value Industry Percentile
EV to Assets 1.56 2.56
EV to Cash from Ops. -3.32 38.32
EV to Debt 13.35 -11.37
EV to EBIT -2.64 -12.79
EV to EBITDA -3.41 7.72
EV to Free Cash Flow [EV/FCF] -2.28 24.22
EV to Market Cap 0.88 0.58
EV to Revenue 2.92 -35.00
Price to Book Value [P/B] 2.47 3.74
Price to Earnings [P/E] -2.96 -18.61

Dividend Metrics

Metric Value Industry Percentile
Dividend Coverage Ratio 0.00 -0.30
Dividend Payout Ratio % 0.00 2.69
Dividend per Basic Share 0.00 0.10
FCF Dividend Payout Ratio % 0.00 1.67
Interest Coverage -66.69 -13.15

Growth Metrics

Metric Value Industry Percentile
Capex Growth (1y) % -101.85 -404.11
Cash and Equivalents Growth (1y) % 140.44 226.02
Dividend Growth (1y) % 0.00 -0.27
EBIAT Growth (1y) % 9.70 31.15
EBITDA Growth (1y) % 14.50 49.02
EBIT Growth (1y) % 9.70 25.85
EBT Growth (1y) % 5.31 17.82
EPS Growth (1y) % 85.71 70.69
FCF Growth (1y) % 11.48 295.45
Gross Profit Growth (1y) % 30.18 49.96

Liquidity Ratios

Metric Value Industry Percentile
Asset Utilization Ratio 0.53 0.68
Cash Payout Ratio 0.00 0.02
Cash Ratio 1.04 1.21
Current Ratio 3.11 2.57
Debt to Equity Ratio 0.16 -0.93
Interest Cover Ratio -66.69 -13.15
Times Interest Earned -66.69 -13.15

Profitability

Metric Value Industry Percentile
EBITDA Margin % -85.70 -544.82
EBIT Margin % -110.70 -197.78
EBT Margin % -112.36 -602.74
Gross Margin % 75.90 52.06
Net Profit Margin % -112.40 -605.52