COMP <GO>
BOSC vs INTZ // EV/EBITDA & P/E VALUATION
B.O.S. Better Online Solutions (NASDAQ) VS. Intrusion Inc. (NASDAQ) • 15-METRIC TALLY: BOSC 6
— INTZ 2
■ METRIC PARITY
LAST: $4.38 (+0.69%) • MKT CAP: $30.9M
valuation
6.1x
LAST: $0.59 (-8.85%) • MKT CAP: $14.5M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (BOSC VS. INTZ)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | BOSC | INTZ | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 23.90% | 76.70% | -52.80 | INTZ | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 12.90% | -35.00% | +47.90 | BOSC | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 6.1x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 14.88% | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | 5.80% | -60.00% | +65.80 | BOSC | /operating-margins <GO> |
| Net Profit Margin | 7.10% | -0.10% | +7.20 | BOSC | /net-margins <GO> |
| Revenue Growth (YoY) | 26.60% | 21.60% | +5.00 | BOSC | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 8/9 | 3/9 | +5.00 | BOSC | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 35.9 | 41.5 | -5.53 | INTZ | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 7.2x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $30.9M | $14.5M | $16.4M | BOSC | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | BOSC REV | INTZ REV | BOSC GROSS % | INTZ GROSS % | BOSC FCF | INTZ FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $50.6M | $7.0M | 23.9% | 76.7% | $4.6M | -$7.5M |
| FY 2024 | $39.9M | $5.8M | 23.3% | 76.8% | $775.0K | -$6.8M |
| FY 2023 | $44.2M | $0 | — | — | $1.8M | -$7.8M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
BOSC // BETA —
INTZ // BETA —