investorscraft@gmail.com

Intrinsic ValueAckroo Inc. (AKR.V)

Previous Close$0.15
Intrinsic Value
Upside potential
Previous Close
$0.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ackroo Inc. operates as a specialized SaaS provider in the loyalty and rewards technology sector, delivering a cloud-based platform that enables small to medium-sized businesses to automate and manage customer engagement programs. The company's core revenue model centers on subscription fees for its comprehensive suite, which includes gift card processing, loyalty program management, and promotional transaction tools integrated directly at the point of sale. Serving distinct vertical markets including automotive, petroleum, hospitality, and retail, Ackroo tailors its solutions to address the specific customer retention challenges faced by merchants in these industries. The platform provides valuable data analytics for reconciliation and marketing insights, while consumer-facing interfaces allow for balance management. Ackroo maintains a niche position within the competitive marketing technology landscape by focusing on integrated, affordable solutions for businesses that may lack extensive IT resources. Its additional offerings, such as the specialized AckrooPOS/GGGolf platform for golf clubs and payment processing services, demonstrate a strategy of deepening its value proposition within existing client ecosystems rather than pursuing broad horizontal expansion.

Revenue Profitability And Efficiency

For FY 2023, Ackroo generated revenue of CAD 7.0 million, achieving a net income of CAD 0.84 million, which indicates a transition to profitability with a healthy net margin. The company demonstrated strong cash generation, with operating cash flow of CAD 1.18 million significantly exceeding net income, suggesting high-quality earnings. Capital expenditures were minimal, reflecting the asset-light nature of its SaaS business model and contributing to robust free cash flow conversion.

Earnings Power And Capital Efficiency

The company's diluted EPS of CAD 0.007 reflects its current earnings power on a per-share basis. The substantial positive operating cash flow relative to net income underscores efficient operations and effective working capital management. This cash-generative ability is crucial for funding future growth initiatives and servicing its debt obligations without requiring significant ongoing capital investment, as evidenced by the negligible capital expenditures.

Balance Sheet And Financial Health

Ackroo's balance sheet shows a cash position of CAD 0.2 million against total debt of CAD 4.36 million, indicating a leveraged financial structure. The company's ability to service this debt is supported by its positive and growing operating cash flow. The market capitalization of approximately CAD 16.7 million suggests the market is factoring in both the company's growth prospects and its current debt load.

Growth Trends And Dividend Policy

The company is currently in a growth phase, as indicated by the absence of a dividend policy, with all retained earnings likely being reinvested into the business to fuel expansion. The focus appears to be on scaling its SaaS platform and penetrating its target vertical markets further. Investor returns are presently expected to be driven by capital appreciation rather than income distribution.

Valuation And Market Expectations

Trading on the TSXV with a market cap of approximately CAD 16.7 million, the company's valuation reflects its small-cap and venture exchange status. A beta of 1.29 suggests the stock has exhibited higher volatility than the broader market, which is typical for emerging technology companies. The valuation incorporates expectations for continued execution on its niche SaaS strategy and market penetration.

Strategic Advantages And Outlook

Ackroo's strategic advantage lies in its focused vertical market approach and integrated platform that simplifies complex loyalty and gift card operations for SMBs. The outlook depends on its ability to maintain growth within its core markets, potentially through cross-selling additional services like payment processing. Success will be measured by sustained revenue growth, client retention, and managing the leverage on its balance sheet while navigating the competitive marketing technology landscape.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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