stockrow
Saturday 7 November 2026
Export INTZ’s income statement to Excel — free account
Intrusion Inc.
INTZ Technology Software Infrastructure
Intrusion Inc.’s revenue for fiscal 2025 (year ended December 2025) was $7.1 million, up 22.9% from fiscal 2024.
- Revenue
- −22.4%
- EPS
- −30.0%
- Free cash flow
- −83.1%
- Total debt
- +853.2%
Quarter to June 2026, against a year earlier
0.63
0.01
+1.61%
Follow INTZ
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | 6 | 7 | 10 | 14 | 7 | 7 | 8 | 6 | 6 | 7 | 6 | +1.7% | 9 | 11 | — | +24.5% | |
| Gross margin, % | 64.22 | 58.85 | 62.56 | 60.84 | 59.07 | 50.24 | 55.45 | 77.60 | 76.76 | 75.83 | 73.08 | +11.6 pt | ||||||
| EBT | (2) | 0 | 2 | 4 | (7) | (19) | (16) | (14) | (8) | (9) | (11) | +21.7% | ||||||
| EBT margin, % | (25.43) | (0.44) | 22.26 | 32.73 | (98.47) | (258.38) | (215.55) | (247.57) | (134.99) | (127.68) | (191.40) | (102.2) pt | ||||||
| Net income | (2) | 0 | 2 | 4 | (7) | (19) | (16) | (14) | (8) | (9) | (11) | +21.7% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 9.58 | 10.69 | 15.75 | 20.21 | 9.02 | 8.09 | 7.61 | 4.63 | 1.09 | 0.36 | 0.28 | (30.6%) | |||||
| Earnings | (2.60) | (0.26) | 3.20 | 6.40 | (9.00) | (21.00) | (16.40) | (11.46) | (1.63) | (0.46) | (0.55) | (17.5%) | ||||||
| Cash flow | (1.95) | 0.42 | 3.95 | 6.35 | (7.05) | (18.40) | (13.32) | (6.41) | (1.19) | (0.34) | (0.44) | (17.6%) | ||||||
| Capex | (0.07) | (0.03) | (0.31) | (0.39) | (0.44) | (1.28) | (1.49) | (1.19) | (0.33) | (0.13) | (0.09) | +6.4% | ||||||
| Free cash flow | (2.03) | 0.39 | 3.64 | 5.97 | (7.49) | (19.68) | (14.82) | (7.60) | (1.52) | (0.47) | (0.53) | (15.0%) | ||||||
| Book value | (5.34) | (5.47) | (1.63) | 5.27 | 21.34 | 4.36 | (4.26) | (7.88) | 1.19 | 0.37 | 0.20 | n/m | ||||||
| Shares, m | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 20 | 20 | +46.5% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 0.00 | 0.00 | 25.40 | 16.67 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.2 | |||||
| P/S | 0.90 | 2.24 | 4.84 | 5.44 | 39.07 | 8.51 | 8.39 | 1.06 | 2.82 | 3.21 | 2.22 | 7.6 | ||||||
| P/B | 0.00 | 0.00 | 0.00 | 43.35 | 16.51 | 15.79 | 0.00 | 0.00 | 6.70 | 3.13 | 3.15 | 8.5 | ||||||
| EV/Sales | 1.43 | 2.69 | 4.90 | 5.22 | 36.65 | 8.09 | 8.05 | 1.11 | 2.08 | 2.76 | 2.44 | 7.3 | ||||||
| EV/FCF | (6.71) | 73.12 | 21.17 | 17.69 | (44.12) | (3.34) | (4.13) | (0.68) | (1.50) | (2.10) | (1.32) | 4.9 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | (1) | 0 | 3 | 4 | (5) | (17) | (13) | (8) | (6) | (7) | (9) | +20.7% | |||||
| Capex | 0 | 0 | 0 | 0 | 0 | (1) | (1) | (1) | (2) | (3) | (2) | +55.8% | ||||||
| Free cash flow | (1) | 0 | 2 | 4 | (5) | (18) | (15) | (9) | (8) | (9) | (11) | +24.5% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | (1) | (1) | 0 | 3 | 16 | 2 | (8) | (13) | 2 | 2 | (4) | n/m | |||||
| Net debt | 3 | 3 | 0 | (3) | (16) | (3) | (3) | 0 | (5) | (4) | 1 | n/m | ||||||
| Shareholders’ equity | (3) | (4) | (1) | 4 | 16 | 4 | (4) | (10) | 6 | 7 | 4 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | (129.98) | (12.39) | 77.81 | 79.35 | (49.38) | (129.16) | (175.37) | (178.97) | (87.74) | (82.75) | (76.82) | +47.2 pt | |||||
| ROIC | 0.00 | 0.00 | 0.00 | 494.19 | 0.00 | (2,477.52) | 0.00 | 0.00 | (335.80) | (156.53) | (139.75) | (156.5) pt | ||||||
| ROE | 37.52 | 3.19 | (52.03) | (725.84) | (75.94) | (192.05) | 10,965.54 | 201.76 | 218.48 | (186.76) | (140.88) | (224.3) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 32 | 31 | 21 | 32 | 63 | 60 | 67 | 49 | 50 | 52 | — | +5.5% | |||||
| Revenue/emp, $m | 0.19 | 0.22 | 0.49 | 0.43 | 0.11 | 0.12 | 0.11 | 0.11 | 0.12 | 0.14 | — | (3.7%) | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
Intrusion Inc. vs peers in Software Infrastructure (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| AIFC AI Financial Corporation | $22.5M | — (loss-making) | — (loss-making) | −62.15% (below 0%: shrinking) | n/m | −16.14% (below 0%: shrinking) | 97.56% | (29.33%) | Compare |
| DRK Sphere 3D Corp. | $16.6M | — (loss-making) | — (loss-making) | +15.55% (above 0%: growing) | n/m | +46.49% (above 0%: growing) | 0.00% | (191.03%) | Compare |
| BIRD Smartbird, Inc. | $15.4M | — (loss-making) | — (loss-making) | −93.05% (below 0%: shrinking) | n/m | −46.59% (below 0%: shrinking) | 0.00% | (387.78%) | Compare |
| INTZ Intrusion Inc. | $15.2M | — (loss-making) | — (loss-making) | −22.42% (below 0%: shrinking) | n/m | −83.07% (below 0%: shrinking) | 66.41% | (171.58%) | |
| TGHL The GrowHub Limited | $11.9M | — | — | — | — | — | — | — | Compare |
| AZIO Azio AI Holdings, Inc. | $11.5M | — (loss-making) | — | +154.34% (above 0%: growing) | n/m | −634.34% (below 0%: shrinking) | 2.68% | (215.45%) | Compare |
| LHSW Lianhe Sowell International Group Ltd | $11.4M | — | — | — | — | −514.28% (below 0%: shrinking) | — | — | Compare |
| CHOW ChowChow Cloud International Holdings Limited | $11.1M | — | — | — | — | — | — | — | Compare |
| HPAI Helport AI Limited | $10.6M | 1.2× | — | — | −57.14% (below 0%: shrinking) | −131.67% (below 0%: shrinking) | — | — | Compare |
| Median of peers | $11.7M | — | — | −23.30% | — | −89.13% | 1.34% | (203.24%) |
Pay and ownership Proxy statement filed 20 July 2026
Chief executive’s pay
| Year | Total pay | Actually paid | $100 invested |
|---|---|---|---|
| 2025 | 425.00k | 425.00k | 37.34 |
| 2024 | 425.00k | 427.91k | 60.87 |
Ownership
Directors and executive officers, together
10.13%
VigilAigent Corp
10.43%
Raymond T. Hyer
8.02%
Anthony Scott
7.73%
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards
at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s
shares at the start of the earliest year shown was worth at each year’s end.
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement