Every figure this model derived for INTZ, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 107,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 2,182,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 2,316,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 6,007,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 4,085,000 | StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest |
2026-06-30 |
| interest expense | 1,000 | InterestPaidNet |
2026-06-30 |
| ocf | -8,920,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 5,788,000 | RevenueFromContractWithCustomerIncludingAssessedTax |
2026-06-30 |
| sbc | 789,000 | ShareBasedCompensation |
2026-06-30 |
The figures themselves rather than their scores — what somebody looking up INTZ on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -148.77 |
| current ratio | 0.44 |
| current ratio reported | 0.39 |
| deferred revenue growth | -59.8 |
| dilution pct | 275.7 |
| fcf margin | -155.96 |
| growth cv | 5.78 |
| interest cover | -11050.0 |
| operating margin | -190.91 |
| owner earnings margin | -169.59 |
| revenue growth | -15.23 |
| revenue growth per share | -77.44 |
| roic | -205.74 |
| rule of 40 | -206.14 |
| sbc pct revenue | 13.63 |
What this model itself distrusts about INTZ's figures. Written by the derivation as it ran, not added afterwards.