Intrusion Inc (NASDAQ: INTZ)

Sector: Technology Industry: Software - Infrastructure CIK: 0000736012
Market Cap 22.57 Mn
P/B 2.30
P/E -2.76
P/S 3.10
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

Price action

Investment thesis

Bull case

  • 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.

Bear case

  • 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 3,563.59 Bn 33.97 12.13 60.56 Bn
2 ORCL Oracle Corp 561.87 Bn 36.43 9.21 124.39 Bn
3 PLTR Palantir Technologies Inc. 413.65 Bn 377.64 106.17 0.24 Bn
4 PANW Palo Alto Networks Inc 126.45 Bn 113.19 13.23 0.35 Bn
5 CRWD CrowdStrike Holdings, Inc. 116.42 Bn -370.56 25.50 0.82 Bn
6 SNPS Synopsys Inc 86.06 Bn 64.60 12.20 14.29 Bn
7 NET Cloudflare, Inc. 62.78 Bn -609.27 31.18 3.50 Bn
8 FTNT Fortinet, Inc. 60.83 Bn 32.47 9.28 1.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.44 2.69
EV to Cash from Ops. EV/CFO -3.07 28.91
EV to Debt EV to Debt 12.32 19.83
EV to EBIT EV/EBIT -2.44 -9.95
EV to EBITDA EV/EBITDA -3.15 6.82
EV to Free Cash Flow [EV/FCF] EV/FCF -2.10 26.09
EV to Market Cap EV to Market Cap 0.87 0.36
EV to Revenue EV/Rev 2.70 -9.34
Price to Book Value [P/B] P/B 2.30 3.88
Price to Earnings [P/E] P/E -2.76 -10.66
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 -0.30
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 2.71
Dividend per Basic Share Div per Share (Qtr) 0.00 0.10
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 1.68
Interest Coverage Int. cover (Qtr) -66.69 -14.20
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -101.85 -408.01
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 140.44 226.39
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.28
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 9.70 25.27
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 14.50 47.48
EBIT Growth (1y) % EBIT 1y % (Qtr) 9.70 20.13
EBT Growth (1y) % EBT 1y % (Qtr) 5.31 14.16
EPS Growth (1y) % EPS 1y % (Qtr) 85.71 67.50
FCF Growth (1y) % FCF 1y % (Qtr) 11.48 296.60
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 30.18 46.75
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.53 0.67
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.01
Cash Ratio Cash Ratio (Qtr) 1.04 1.22
Current Ratio Curr Ratio (Qtr) 3.11 2.59
Debt to Equity Ratio Debt/Equity (Qtr) 0.16 -0.96
Interest Cover Ratio Int Coverage (Qtr) -66.69 -14.20
Times Interest Earned Times Interest Earned (Qtr) -66.69 -14.20
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -85.70 -548.16
EBIT Margin % EBIT Margin % (Qtr) -110.70 -199.84
EBT Margin % EBT Margin % (Qtr) -112.36 -607.20
Gross Margin % Gross Margin % (Qtr) 75.90 51.88
Net Profit Margin % Net Margin % (Qtr) -112.40 -610.00