investorscraft@gmail.com

Intrinsic ValueLogicMark, Inc. (0KA8.L)

Previous Close£0.68
Intrinsic Value
Upside potential
Previous Close
£0.68

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

LogicMark, Inc. operates in the personal emergency response systems (PERS) and connected health technology sector, providing non-monitored and monitored solutions tailored for seniors and individuals requiring immediate medical assistance. The company’s revenue model is driven by sales through healthcare durable medical equipment distributors, monitored security dealers, and contracts with the U.S. Department of Veterans Affairs. Its IoT-enabled devices integrate emergency alerts, health monitoring, and caregiver connectivity, positioning LogicMark as a niche player in the growing telehealth and aging-in-place markets. The company competes in a fragmented industry dominated by larger healthcare and security providers but differentiates itself through proprietary technology and targeted distribution channels. Despite its specialized focus, LogicMark faces challenges scaling against established competitors with broader portfolios and deeper resources. Its market position hinges on leveraging partnerships and expanding its connected care platform to capture demand for affordable, user-friendly PERS solutions.

Revenue Profitability And Efficiency

LogicMark reported revenue of $9.9 million USD for the period, reflecting its niche market presence. However, profitability remains challenged, with a net loss of $9.0 million USD and negative operating cash flow of $4.3 million USD. The diluted EPS of -$14.65 underscores significant inefficiencies, likely tied to high operating costs relative to its revenue scale. Capital expenditures were minimal at $25,568 USD, suggesting limited near-term growth investments.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak earnings power, with operational losses outweighing revenue generation. Capital efficiency is constrained by its small scale and high fixed costs, as evidenced by the substantial net loss. The lack of positive free cash flow further limits its ability to reinvest or deleverage without external financing.

Balance Sheet And Financial Health

LogicMark maintains a modest cash position of $3.8 million USD against minimal total debt of $51,841 USD, providing short-term liquidity but limited runway given ongoing cash burn. The balance sheet lacks significant leverage, but persistent operating losses could erode liquidity if not addressed. Shareholders’ equity is likely under pressure due to accumulated deficits.

Growth Trends And Dividend Policy

Growth prospects are uncertain, with no dividend policy in place, reflecting the company’s focus on stabilizing operations. The PERS market offers long-term tailwinds from aging demographics, but LogicMark’s ability to capitalize depends on improving unit economics and expanding its distribution network. Historical performance suggests stagnant revenue and widening losses, necessitating strategic pivots.

Valuation And Market Expectations

With a market cap of $6.7 million USD and a beta of 1.77, LogicMark is viewed as a high-risk micro-cap stock. The negative earnings and lack of profitability metrics make traditional valuation challenging. Investors likely price in speculative potential tied to IoT adoption in healthcare, tempered by execution risks.

Strategic Advantages And Outlook

LogicMark’s proprietary PERS technology and VA contracts provide a narrow but defensible niche. The outlook hinges on achieving operational breakeven and scaling its connected care platform, though competitive pressures and cash burn pose material risks. Strategic partnerships or acquisitions could enhance its market position, but near-term survival depends on cost management and revenue stabilization.

Sources

Company description, financials, and market data provided by external API; additional context inferred from industry trends.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount