COMP <GO>
CIIT vs INTZ // EV/EBITDA & P/E VALUATION
Tianci International Inc. (NASDAQ) VS. Intrusion Inc. (NASDAQ) • 15-METRIC TALLY: CIIT 1
— INTZ 6
■ METRIC PARITY
LAST: $1.70 (-5.56%) • MKT CAP: $1.6M
valuation
—
LAST: $0.59 (-8.85%) • MKT CAP: $14.5M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (CIIT VS. INTZ)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | CIIT | INTZ | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 4.80% | 76.70% | -71.90 | INTZ | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | -35.00% | 0.00 | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | -29.20% | -60.00% | +30.80 | CIIT | /operating-margins <GO> |
| Net Profit Margin | -28.40% | -0.10% | -28.30 | INTZ | /net-margins <GO> |
| Revenue Growth (YoY) | 7.70% | 21.60% | -13.90 | INTZ | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 9.15 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 2/9 | 3/9 | -1.00 | INTZ | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 30.8 | 41.5 | -10.68 | INTZ | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $1.6M | $14.5M | -$12.9M | INTZ | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | CIIT REV | INTZ REV | CIIT GROSS % | INTZ GROSS % | CIIT FCF | INTZ FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $9.3M | $7.0M | 4.8% | 76.7% | -$3.2M | -$7.5M |
| FY 2024 | $8.6M | $5.8M | 12.2% | 76.8% | $112.7K | -$6.8M |
| FY 2023 | $452.4K | $0 | — | — | $324.6K | -$7.8M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
CIIT // BETA —
INTZ // BETA —