COMP <GO>
FOXX vs INTZ // EV/EBITDA & P/E VALUATION
Foxx Development Holdings Inc. (NASDAQ) VS. Intrusion Inc. (NASDAQ) • 15-METRIC TALLY: FOXX 2
— INTZ 5
■ METRIC PARITY
LAST: $1.80 (-3.74%) • MKT CAP: $12.7M
valuation
—
LAST: $0.59 (-8.85%) • MKT CAP: $14.5M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (FOXX VS. INTZ)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | FOXX | INTZ | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 7.20% | 76.70% | -69.50 | 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 | -14.70% | -60.00% | +45.30 | FOXX | /operating-margins <GO> |
| Net Profit Margin | -13.70% | -0.10% | -13.60 | INTZ | /net-margins <GO> |
| Revenue Growth (YoY) | 180.00% | 21.60% | +158.40 | FOXX | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 0.20 | — | — | 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 | 30.2 | 41.5 | -11.21 | 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 | $12.7M | $14.5M | -$1.8M | INTZ | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | FOXX REV | INTZ REV | FOXX GROSS % | INTZ GROSS % | FOXX FCF | INTZ FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $65.9M | $7.0M | 7.2% | 76.7% | -$6.6M | -$7.5M |
| FY 2024 | $3.2M | $5.8M | 3.6% | 76.8% | -$4.7M | -$6.8M |
| FY 2023 | $21.6M | $0 | — | — | $30.2K | -$7.8M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
FOXX // BETA —
INTZ // BETA —