Intrusion Inc Dossier - Source-backed chat

Intrusion Inc

INTZNASDAQ

SectorInformation Technology

IndustrySystems Software

Beta (adjusted)-0.70

Intrinsic Value

No headline value published yetWe haven't published a headline intrinsic value for this company yet. Our data-reliability standards weren't met. Method estimates are shown for reference.

Market Price $0.71Price as of 1 Oct 2026

Data confidence Sign in to view data confidence

Market Cap $17.4M

Enterprise Value $18.8M

Shares Outstanding 24.5M diluted

Next Earnings Date10 Nov 2026

All prices and values are periodic snapshots, not live quotes. Source dates are shown for reference.

Thesis

Street consensus, scenarios, merits, risks, and invalidation triggers

AI-assisted

Thesis Summary

INTRUSION INC (NASDAQ: INTZ) is a highly specialized cybersecurity provider transitioning from legacy hardware-based government consulting to high-margin commercial SaaS solutions via its Intrusion Shield platform. While the company has secured a critical $4 million annual contract with the State of Texas and a $3 million secured financing facility to bolster near-term liquidity, it continues to face severe financial distress. Recurring net losses, negative working capital, and a heavy reliance on government revenue (which accounted for 94.6% of FY2025 sales) raise substantial doubt about its ability to continue as a going concern. Furthermore, the company is currently non-compliant with NASDAQ's $1.00 minimum bid price rule. A 'Hold' recommendation is advised until the company demonstrates sustained commercial adoption of Shield and stabilizes its cash burn.

This section is the 12-month view: analyst targets and the probability-weighted scenarios built from them. The intrinsic value at the top of this page answers a different question: what the business is worth today.

Street view · analyst 12-month targets1 analysts · as of 18 Aug 2026

Low · most bearish analyst$9.50

Mean target$9.50

High · most bullish analyst$9.50

Our research · scenarios, merits, risks, and invalidation triggersResearch as of 20 Jun 2026

Scenarios · 12-month scenario targetsAnchored at research date

Bear CaseDownside scenario

Further delays in federal government contract awards and slow commercial uptake of Shield exhaust the company's remaining cash reserves. The company fails to regain compliance with NASDAQ's minimum bid price rule by November 3, 2026, leading to delisting or a highly dilutive reverse stock split. Continued cash burn forces additional high-interest debt or dilutive equity financing, triggering insolvency.

Base CaseCentral scenario

The company successfully executes its $4 million Texas state contract and leverages it as a template to win additional state and local government accounts. The $3 million secured promissory note provides sufficient runway to bridge operations until delayed federal DoD contracts resume funding. Intrusion achieves its target of becoming cash flow positive by the end of FY2026, with annual revenues approaching the break-even range of $10 million to $12 million.

Bull CaseUpside scenario

Intrusion's strategic acquisition of VigilAigent adds approximately $3.5 million in annual recurring revenue (ARR) and expands its commercial footprint with over 80 reseller partners and 1,000 customers. Additionally, securing a $4 million annual contract with a state government agency provides a stable, recurring revenue stream and demonstrates a repeatable sales motion for its cyber threat intelligence and critical infrastructure protection solutions.

Scenarios are anchored to street consensus at the research date, with our probabilities and rationale.

Key Investment Merits

Proprietary threat intelligence database (TraceCop) containing over 8.5 billion historical IP records, providing a unique competitive moat in zero-day threat prevention.
Strong high-margin profile with gross margins consistently holding around 74% to 76%.
Recent $4 million annual contract win with the State of Texas, serving as a repeatable template for state and local government expansion.

Key Investment Risks

Going concern risk driven by recurring net losses ($3.6 million in Q1 2026) and negative working capital of $(0.9) million as of March 31, 2026.
Extreme customer concentration, with U.S. government sales representing 94.6% of FY2025 revenues.
NASDAQ delisting risk due to non-compliance with the $1.00 minimum closing bid price requirement.

Thesis Invalidation Triggers

Failure to regain compliance with NASDAQ Listing Rule 5550(a)(2) by the November 3, 2026 deadline.
Inability to achieve cash flow positivity or secure additional non-dilutive financing by the end of FY2026.
Cancellation or material reduction in scope of the $4 million Texas state contract.

All scenarios are estimates and subject to change. Past performance is not indicative of future results.

Quality Pillars Members

This section is available to registered members. Create a free account or sign in to unlock the full breakdown.

Explore this dossier

ValuationIntrinsic value, the six-method breakdown, peer medians, and your assumptions sandbox.Financial SnapshotRevenue, profitability, returns, balance sheet, dividends, and the filing-level detail.Qualitative AnalysisBusiness overview, strategic initiatives, and mergers, acquisitions & partnerships.Outlook & Key DatesForward estimates, reporting calendar, and the monitoring framework.