Intrusion Inc. (INTZ) Cash Flow Statement
Where INTZ’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$6.8M
- Capital expenditures
- $777,000 11.0% of revenue
- Free cash flow
- −$7.5M −106.2% margin
- Returned to shareholders
- $124,000
- Change in cash
- −$1.2M cash at year-end $3.6M
Cash from operations
−$6.8M
Capital expenditures
−$777,000
Acquisitions & other
−$1.8M
Share buybacks (net)
−$124,000
Net borrowing (repayment)
−$386,000
Shares issued
+$7.0M
Other financing
+$1.5M
Change in cash
−$1.2M
Drawn to scale: where the cash came from and how it was used. Hover for values.
INTZ operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
INTZ cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$1.2M2016 | −$6.8M2025 | — | |
| Capital expenditures | $47,0002016 | $777,0002025 | +36.6%/yr | |
| Free cash flow | −$1.3M2016 | −$7.5M2025 | — | |
| Free cash flow margin | −21.2%2016 | −106.2%2025 | −85.1 pts | |
| Operating cash flow / net income | 1.132018 | 0.962019 | −0.17 | |
| Stock-based compensation | $96,0002016 | $738,0002025 | +25.4%/yr | |
| Dividends paid | $20,0002016 | $9,0002022 | −12.5%/yr | |
| Share buybacks (net) | $64,0002016 | $124,0002025 | +7.6%/yr | |
| Capex / revenue | 0.8%2016 | 11.0%2025 | +10.2 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
INTZ cash flow by activity
OperatingInvestingFinancingChange in cash
INTZ net income vs operating cash flow
Net incomeOperating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
INTZ cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −$1.3M | −$7.8M | −$13.9M | −$16.2M | −$18.8M | −$6.5M | $4.5M | $2.3M | −$30,000 | −$1.6M |
| Depreciation & amortization | $1.8M | $1.6M | $1.7M | $1.3M | $780,000 | $231,000 | $184,000 | $133,000 | $206,000 | $294,000 |
| Stock-based compensation | $738,000 | $343,000 | $972,000 | $1.5M | $1.3M | $322,000 | $47,000 | $20,000 | $18,000 | $96,000 |
| Change in working capital | −$144,000 | −$244,000 | $1.4M | −$2.0M | $587,000 | −$598,000 | −$644,000 | $27,000 | $101,000 | −$102,000 |
| Other non-cash items | −$7.8M | −$250,000 | $2.1M | $2.2M | −$382,000 | $1.4M | $238,000 | $111,000 | −$23,000 | $20,000 |
| Cash from operating activities | −$6.8M | −$6.3M | −$7.8M | −$13.2M | −$16.6M | −$5.2M | $4.3M | $2.6M | $272,000 | −$1.2M |
| Investing activities | ||||||||||
| Capital expenditures | −$777,000 | −$1.8M | −$1.4M | −$1.5M | −$1.1M | −$320,000 | −$260,000 | −$202,000 | −$20,000 | −$47,000 |
| Investments (net) | — | −$1.8M | −$1.4M | −$1.5M | −$1.1M | −$320,000 | −$260,000 | −$202,000 | $36,000 | −$47,000 |
| Acquisitions & other investing | −$1.8M | $1.8M | $1.4M | $1.5M | $1.1M | $320,000 | $260,000 | $202,000 | $20,000 | $47,000 |
| Cash from investing activities | −$2.5M | −$1.8M | −$1.4M | −$1.5M | −$1.1M | −$320,000 | −$260,000 | −$202,000 | $36,000 | −$47,000 |
| Financing activities | ||||||||||
| Dividends paid | — | — | — | −$9,000 | $0 | −$99,000 | −$714,000 | −$47,000 | −$33,000 | −$20,000 |
| Share repurchases & issuance (net) | −$124,000 | $2,000 | $2,000 | −$9,000 | — | $18.4M | −$3.3M | −$1.7M | −$224,000 | −$64,000 |
| Net borrowing (repayment) | −$386,000 | −$604,000 | −$690,000 | $7.9M | −$699,000 | $629,000 | −$1.8M | −$1.1M | −$159,000 | $1.2M |
| Shares issued | $7.0M | $12.4M | $7.0M | $6.4M | $5.6M | $18.2M | $0 | $0 | $0 | $0 |
| Other financing | $1.5M | $995,000 | $1,000 | −$634,000 | $244,000 | −$18.2M | $3.5M | $1.9M | $268,000 | $184,000 |
| Cash from financing activities | $8.1M | $12.8M | $6.3M | $13.6M | $5.1M | $18.9M | −$2.3M | −$948,000 | −$148,000 | $1.3M |
| Summary | ||||||||||
| Net change in cash | −$1.2M | $4.7M | −$2.9M | −$1.1M | −$12.6M | $13.4M | $1.7M | $1.4M | $160,000 | −$38,000 |
| Cash at end of period | $3.6M | $4.9M | $139,000 | $3.0M | $4.1M | $16.7M | $3.3M | $1.7M | $224,000 | $64,000 |
| Free cash flow | −$7.5M | −$8.1M | −$9.2M | −$14.7M | −$17.7M | −$5.5M | $4.0M | $2.4M | $252,000 | −$1.3M |
| Free cash flow margin | −106.2% | −140.4% | −164.2% | −194.8% | −243.3% | −83.0% | 29.5% | 23.1% | 3.7% | −21.2% |
| Capex / revenue | 11.0% | 31.3% | 25.8% | 19.6% | 15.8% | 4.8% | 1.9% | 2.0% | 0.3% | 0.8% |
| Operating cash flow / net income | — | — | — | — | — | — | 0.96 | 1.13 | — | — |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | −$2.6M | −$3.6M | −$2.8M | −$2.1M | −$2.0M | −$2.1M | −$2.0M | −$2.0M | −$2.1M | −$1.7M | −$2.8M | −$3.2M |
| Depreciation & amortization | $414,000 | $405,000 | $406,000 | $425,000 | $391,000 | $540,000 | $465,000 | $357,000 | $388,000 | $438,000 | $445,000 | $416,000 |
| Stock-based compensation | $83,000 | $129,000 | $277,000 | $300,000 | $282,000 | $222,000 | $79,000 | $55,000 | $67,000 | $142,000 | $254,000 | $293,000 |
| Change in working capital | −$1.7M | $1.1M | $1.5M | −$1.7M | −$290,000 | −$373,000 | $1.1M | −$465,000 | −$1.4M | $703,000 | −$1.3M | $379,000 |
| Other non-cash items | $204,000 | $107,000 | $125,000 | $134,999 | $99,000 | $19,000 | $136,000 | $23,999 | $82,000 | −$681,000 | $453,000 | $619,000 |
| Cash from operating activities | −$3.6M | −$1.8M | −$531,000 | −$3.0M | −$1.6M | −$1.7M | −$178,000 | −$2.1M | −$2.9M | −$1.1M | −$3.0M | −$1.5M |
| Investing activities | ||||||||||||
| Capital expenditures | −$1,000 | −$54,000 | −$364,000 | −$784,000 | −$614,000 | −$787,000 | −$758,000 | −$33,000 | −$270,000 | −$427,000 | −$407,000 | −$324,000 |
| Investments (net) | — | — | — | $965,000 | −$4.4M | −$787,000 | −$758,000 | −$354,000 | −$270,000 | −$427,000 | −$407,000 | −$324,000 |
| Acquisitions & other investing | −$745,000 | −$198,000 | $2.0M | $784,000 | $614,000 | $787,000 | $758,000 | $33,000 | $270,000 | $427,000 | — | $324,000 |
| Cash from investing activities | −$746,000 | −$252,000 | $1.6M | $965,000 | −$4.4M | −$787,000 | −$758,000 | −$354,000 | −$270,000 | −$427,000 | — | −$324,000 |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | $12,000 | −$3,000 | $3,000 | −$30,000 | −$18,000 | −$79,000 | $2,000 | — | — | $7,000 | — | — |
| Net borrowing (repayment) | $3.3M | −$41,000 | −$24,000 | −$119,000 | −$124,000 | −$119,000 | −$600,000 | $398,000 | — | — | — | — |
| Shares issued | $12,000 | $0 | $23,000 | $0 | $10,000 | $7.0M | $4.9M | $1.6M | $5.5M | $485,000 | $4.0M | $1.7M |
| Other financing | −$193,000 | −$141,000 | −$10,000 | $0 | $0 | $1.5M | $428,000 | $0 | −$874,000 | $1.0M | −$633,000 | −$1,000 |
| Cash from financing activities | $3.2M | −$185,000 | −$8,000 | −$149,000 | −$132,000 | $8.4M | $4.7M | $2.0M | $4.6M | $1.5M | $3.4M | $1.7M |
| Summary | ||||||||||||
| Net change in cash | −$1.2M | −$2.3M | $1.1M | −$2.2M | −$6.1M | $5.9M | $3.8M | −$455,000 | $1.4M | −$17,000 | −$38,000 | −$123,000 |
| Cash at end of period | $182,000 | $1.4M | $3.6M | $2.5M | $4.7M | $10.7M | $4.9M | $1.1M | $1.5M | $122,000 | $139,000 | $177,000 |
| Free cash flow | −$3.6M | −$1.9M | −$895,000 | −$3.8M | −$2.2M | −$2.5M | −$936,000 | −$2.1M | −$3.2M | −$1.5M | −$3.4M | −$1.8M |
| Free cash flow margin | −247.1% | −211.1% | −60.4% | −191.4% | −116.1% | −139.5% | −55.8% | −140.4% | −218.6% | −136.3% | −248.5% | −124.5% |
| Capex / revenue | 0.1% | 6.1% | 24.6% | 39.9% | 32.8% | 44.3% | 45.2% | 2.2% | 18.5% | 37.8% | 29.8% | 22.1% |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
INTZ cash generation
In fiscal 2025 (ended December 31, 2025), Intrusion generated -$6.8 million of cash from operations and spent $0.8 million on capital expenditures, leaving free cash flow of -$7.5 million, −106.2% of revenue. It returned $0.1 million to shareholders through dividends ($0) and net share buybacks ($0.1 million). Cash and equivalents fell by $1.2 million over the year.
Related: INTZ income statement, INTZ balance sheet. See the INTZ stock overview for the latest quote and news.
INTZ cash flow FAQ
What is Intrusion's free cash flow?
Intrusion's free cash flow was -$7.5 million in fiscal 2025: -$6.8 million of operating cash flow minus $0.8 million of capital expenditures It was -$8.1 million a year earlier..
How much cash does Intrusion generate from operations?
Intrusion generated -$6.8 million of cash from operating activities in fiscal 2025.
How much does Intrusion spend on capital expenditures?
Intrusion spent $0.8 million on capital expenditures in fiscal 2025, 11.0% of revenue, compared with $1.8 million the year before.
How much stock does Intrusion buy back?
Intrusion spent $0.1 million on net share repurchases in fiscal 2025.