Intrusion Inc (INTZ) - Net Assets
Based on the latest financial reports, Intrusion Inc (INTZ) has net assets worth $9.81 Million USD as of September 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($13.67 Million) and total liabilities ($3.86 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off. Check Intrusion Inc (INTZ) asset resilience to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | $9.81 Million |
| % of Total Assets | 71.75% |
| Annual Growth Rate | -1.91% |
| 5-Year Change | -60.09% |
| 10-Year Change | N/A |
| Growth Volatility | 109.35 |
Intrusion Inc - Net Assets Trend (1991–2024)
This chart illustrates how Intrusion Inc's net assets have evolved over time, based on quarterly financial data. Also explore balance sheet size of Intrusion Inc for the complete picture of this company's asset base.
Annual Net Assets for Intrusion Inc (1991–2024)
The table below shows the annual net assets of Intrusion Inc from 1991 to 2024. For live valuation and market cap data, see market value of Intrusion Inc.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | $6.25 Million | +165.42% |
| 2023-12-31 | $-9.55 Million | -126.69% |
| 2022-12-31 | $-4.21 Million | -207.55% |
| 2021-12-31 | $3.92 Million | -74.98% |
| 2020-12-31 | $15.66 Million | +340.41% |
| 2019-12-31 | $3.56 Million | +434.84% |
| 2018-12-31 | $-1.06 Million | +69.73% |
| 2017-12-31 | $-3.51 Million | -3.15% |
| 2016-12-31 | $-3.40 Million | -76.54% |
| 2015-12-31 | $-1.93 Million | -135.86% |
| 2014-12-31 | $-817.00K | +5.00% |
| 2013-12-31 | $-860.00K | +44.55% |
| 2012-12-31 | $-1.55 Million | -6.31% |
| 2011-12-31 | $-1.46 Million | -91.47% |
| 2010-12-31 | $-762.00K | +21.20% |
| 2009-12-31 | $-967.00K | +13.35% |
| 2008-12-31 | $-1.12 Million | -398.21% |
| 2007-12-31 | $-224.00K | -131.07% |
| 2006-12-31 | $721.00K | -75.80% |
| 2005-12-31 | $2.98 Million | +4.53% |
| 2004-12-31 | $2.85 Million | +2.37% |
| 2003-12-31 | $2.78 Million | -77.52% |
| 2002-12-31 | $12.38 Million | -63.03% |
| 2001-12-31 | $33.50 Million | -57.48% |
| 2000-12-31 | $78.79 Million | -3.45% |
| 1999-12-31 | $81.60 Million | +64.85% |
| 1998-12-31 | $49.50 Million | -25.45% |
| 1997-12-31 | $66.40 Million | -6.35% |
| 1996-12-31 | $70.90 Million | +20.78% |
| 1995-12-31 | $58.70 Million | +35.25% |
| 1994-12-31 | $43.40 Million | +26.53% |
| 1993-12-31 | $34.30 Million | +22.50% |
| 1992-12-31 | $28.00 Million | +137.29% |
| 1991-12-31 | $11.80 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Intrusion Inc's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 1456.4% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | $156.00K | 2.50% |
| Other Comprehensive Income | $-43.00K | -0.69% |
| Other Components | $124.14 Million | 1986.00% |
| Total Equity | $6.25 Million | 100.00% |
Intrusion Inc Competitors by Market Cap
The table below lists competitors of Intrusion Inc ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
African Media Entertainment
JSE:AME
|
$15.87 Million |
|
MODERN COMMERCE SA ZY-10
F:8F4
|
$15.88 Million |
|
Nature Wood Group Limited American Depositary Shares
NASDAQ:NWGL
|
$15.89 Million |
|
Dgenx Co. Ltd
KQ:113810
|
$15.90 Million |
|
11880 Solutions AG
XETRA:TGT
|
$15.87 Million |
|
Imaspro Corporation Bhd
KLSE:7222
|
$15.87 Million |
|
TIALIS ESSENTIAL IT PLC
F:U6M
|
$15.86 Million |
|
PRI EKOPARK SA ZY -10
F:NPA
|
$15.85 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Intrusion Inc's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from -9,555,000 to 6,251,000, a change of 15,806,000.
- Net loss of 7,790,000 reduced equity.
- Share repurchases of 2,000 reduced equity.
- New share issuances of 12,421,000 increased equity.
- Other factors increased equity by 11,177,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $-7.79 Million | -124.62% |
| Share Repurchases | $2.00K | -0.03% |
| Share Issuances | $12.42 Million | +198.7% |
| Other Changes | $11.18 Million | +178.8% |
| Total Change | $- | % |
Book Value vs Market Value Analysis
This analysis compares Intrusion Inc's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 0.67x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has increased from 0.22x to 0.67x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 1991-12-31 | $3.67 | $0.79 | x |
| 1992-12-31 | $7.62 | $0.79 | x |
| 1993-12-31 | $8.40 | $0.79 | x |
| 1994-12-31 | $10.50 | $0.79 | x |
| 1995-12-31 | $13.88 | $0.79 | x |
| 1996-12-31 | $16.86 | $0.79 | x |
| 1997-12-31 | $16.16 | $0.79 | x |
| 1998-12-31 | $11.52 | $0.79 | x |
| 1999-12-31 | $17.58 | $0.79 | x |
| 2000-12-31 | $15.39 | $0.79 | x |
| 2001-12-31 | $6.52 | $0.79 | x |
| 2002-12-31 | $2.40 | $0.79 | x |
| 2003-12-31 | $0.54 | $0.79 | x |
| 2004-12-31 | $0.55 | $0.79 | x |
| 2005-12-31 | $0.46 | $0.79 | x |
| 2006-12-31 | $0.10 | $0.79 | x |
| 2007-12-31 | $-0.02 | $0.79 | x |
| 2008-12-31 | $-0.10 | $0.79 | x |
| 2009-12-31 | $-0.08 | $0.79 | x |
| 2010-12-31 | $-0.05 | $0.79 | x |
| 2011-12-31 | $-0.12 | $0.79 | x |
| 2012-12-31 | $-0.13 | $0.79 | x |
| 2013-12-31 | $-0.06 | $0.79 | x |
| 2014-12-31 | $-0.07 | $0.79 | x |
| 2015-12-31 | $-0.15 | $0.79 | x |
| 2016-12-31 | $-0.27 | $0.79 | x |
| 2017-12-31 | $-0.27 | $0.79 | x |
| 2018-12-31 | $-0.07 | $0.79 | x |
| 2019-12-31 | $0.23 | $0.79 | x |
| 2020-12-31 | $21.34 | $0.79 | x |
| 2021-12-31 | $0.21 | $0.79 | x |
| 2022-12-31 | $-0.35 | $0.79 | x |
| 2023-12-31 | $-0.79 | $0.79 | x |
| 2024-12-31 | $1.19 | $0.79 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Intrusion Inc utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -124.62%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -134.99%
- • Asset Turnover: 0.50x
- • Equity Multiplier: 1.84x
- Recent ROE (-124.62%) is below the historical average (-53.00%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 1991 | 15.25% | 4.85% | 2.20x | 1.43x | $620.00K |
| 1992 | 17.86% | 10.16% | 1.41x | 1.25x | $2.20 Million |
| 1993 | 14.29% | 8.77% | 1.38x | 1.18x | $1.47 Million |
| 1994 | 19.82% | 9.93% | 1.65x | 1.21x | $4.26 Million |
| 1995 | 23.34% | 12.29% | 1.56x | 1.22x | $7.83 Million |
| 1996 | 15.66% | 9.41% | 1.44x | 1.16x | $4.01 Million |
| 1997 | -7.38% | -5.31% | 1.20x | 1.16x | $-11.54 Million |
| 1998 | -52.12% | -34.58% | 1.21x | 1.25x | $-30.75 Million |
| 1999 | -14.71% | -20.69% | 0.48x | 1.48x | $-20.16 Million |
| 2000 | 29.46% | 100.00% | 0.25x | 1.17x | $15.33 Million |
| 2001 | -136.66% | -274.38% | 0.39x | 1.26x | $-49.13 Million |
| 2002 | -171.81% | -271.60% | 0.46x | 1.37x | $-22.52 Million |
| 2003 | -344.83% | -148.19% | 1.12x | 2.07x | $-9.88 Million |
| 2004 | -158.88% | -75.23% | 1.13x | 1.87x | $-4.81 Million |
| 2005 | -111.48% | -55.55% | 1.29x | 1.56x | $-3.62 Million |
| 2006 | -419.42% | -57.69% | 2.20x | 3.31x | $-3.10 Million |
| 2007 | 0.00% | -68.23% | 4.01x | 0.00x | $-2.37 Million |
| 2008 | 0.00% | -19.52% | 3.51x | 0.00x | $-696.40K |
| 2009 | 0.00% | 3.78% | 4.35x | 0.00x | $282.70K |
| 2010 | 0.00% | 4.04% | 5.58x | 0.00x | $302.20K |
| 2011 | 0.00% | -17.45% | 4.73x | 0.00x | $-787.10K |
| 2012 | 0.00% | -3.67% | 4.93x | 0.00x | $-90.90K |
| 2013 | 0.00% | 8.13% | 3.17x | 0.00x | $709.00K |
| 2014 | 0.00% | -3.80% | 3.12x | 0.00x | $-192.30K |
| 2015 | 0.00% | -18.30% | 5.15x | 0.00x | $-1.06 Million |
| 2016 | 0.00% | -25.43% | 4.78x | 0.00x | $-1.21 Million |
| 2017 | 0.00% | -0.44% | 4.73x | 0.00x | $320.90K |
| 2018 | 0.00% | 22.26% | 2.53x | 0.00x | $2.39 Million |
| 2019 | 125.56% | 32.73% | 2.00x | 1.92x | $4.11 Million |
| 2020 | -41.62% | -98.47% | 0.33x | 1.27x | $-8.08 Million |
| 2021 | -479.77% | -258.38% | 0.79x | 2.36x | $-19.19 Million |
| 2022 | 0.00% | -215.55% | 0.81x | 0.00x | $-15.81 Million |
| 2023 | 0.00% | -247.57% | 0.90x | 0.00x | $-12.94 Million |
| 2024 | -124.62% | -134.99% | 0.50x | 1.84x | $-8.42 Million |
Industry Comparison
This section compares Intrusion Inc's net assets metrics with peer companies in the Software - Infrastructure industry.
Industry Context
- Industry: Software - Infrastructure
- Average net assets among peers: $527,355,826
- Average return on equity (ROE) among peers: -32.22%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Intrusion Inc (INTZ) | $9.81 Million | 15.25% | 0.39x | $15.87 Million |
| ACI Worldwide Inc (ACIW) | $267.21 Million | 20.72% | 1.00x | $4.34 Billion |
| Aeva Technologies, Inc. Common Stock (AEVA) | $26.91 Million | -95.01% | 0.21x | $821.47 Million |
| Aeva Technologies, Inc. Common Stock (AEVA) | $456.38 Million | -22.24% | 0.05x | $906.22 Million |
| Axe Compute Inc. (AGPU) | $-2.19 Million | 0.00% | 0.00x | $24.93 Million |
| C3 Ai Inc (AI) | $1.06 Billion | -5.25% | 0.13x | $1.26 Billion |
| iLearningEngines, Inc. (AILE) | $264.32 Million | 0.95% | 0.09x | $59.29 Million |
| PowerFleet, Inc. (AIOT) | $13.57 Million | 2.93% | 0.26x | $437.32 Million |
| Airship AI Holdings Inc (AISP) | $-8.36 Million | 0.00% | 0.00x | $83.39 Million |
| AIxCrypto Holdings, Inc. (AIXC) | $2.68 Million | -233.64% | 0.75x | $5.68 Million |
| Akamai Technologies Inc (AKAM) | $3.19 Billion | 9.35% | 0.71x | $15.05 Billion |
About Intrusion Inc
Intrusion Inc. operates as a cybersecurity company in the United States. It provides its customers access to threat intelligence database, which contains the historical data, known associations, and reputational behavior of Internet Protocol (IP) addresses. The company offers INTRUSION Shield, a zero trust reputation-based Software as a Service solution that inspects and kills dangerous network c… Read more