Previous Close | $1.78 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Cardlytics, Inc. operates in the digital advertising and marketing technology sector, specializing in purchase intelligence and loyalty solutions. The company leverages transactional data from financial institutions to deliver targeted advertising and cash-back rewards to consumers through their banking channels. This unique approach positions Cardlytics as a bridge between advertisers seeking measurable ROI and banks aiming to enhance customer engagement. The company’s proprietary platform analyzes spending patterns to optimize ad placements, creating a closed-loop measurement system that differentiates it from traditional ad networks. Cardlytics competes in a fragmented market dominated by larger players like Google and Meta, but its bank-integrated model offers distinct advantages in privacy compliance and first-party data accuracy. The firm primarily serves advertisers in retail, dining, and travel, while partnering with major financial institutions to scale its reach. Despite its niche focus, Cardlytics faces challenges in monetizing its data assets amid tightening privacy regulations and competition from retail media networks.
Cardlytics reported revenue of $278.3 million for FY 2024, reflecting its ability to monetize its advertising platform. However, the company posted a net loss of $189.3 million, with diluted EPS of -$3.91, indicating ongoing profitability challenges. Operating cash flow was negative at $8.8 million, though capital expenditures were negligible, suggesting limited investment in physical assets. The lack of capex highlights the asset-light nature of its business model but underscores inefficiencies in converting revenue to cash.
The company’s negative earnings and cash flow demonstrate weak earnings power, likely due to high customer acquisition costs and platform investments. With no reported capital expenditures, capital efficiency metrics are skewed, though the debt-heavy balance sheet raises concerns about long-term sustainability. The absence of dividends aligns with its growth-focused strategy, but persistent losses may pressure future funding needs.
Cardlytics holds $65.6 million in cash and equivalents against $221.7 million in total debt, signaling liquidity risks if losses persist. The debt-to-equity ratio is elevated, reflecting reliance on borrowing to fund operations. Shareholder equity is likely under pressure given recurring losses, though the absence of capex requirements provides some flexibility. Financial health remains precarious without a clear path to profitability.
Revenue trends are not disclosed, but the FY 2024 figures suggest modest scale relative to peers. The company has no dividend policy, consistent with its focus on reinvesting in growth. However, the lack of profitability and high leverage may constrain future expansion unless operational improvements materialize. Market adoption of its bank-partnered model will be critical to reversing negative trends.
The market likely prices CDLX at a discount due to its unprofitability and leveraged balance sheet. Investors may assign value to its unique data assets and bank partnerships, but skepticism persists given cash burn and competitive pressures. Valuation multiples are suppressed compared to profitable ad-tech peers, reflecting execution risks and uncertain monetization pathways.
Cardlytics’ bank-integrated platform offers a defensible niche in privacy-centric advertising, but execution risks loom. The outlook hinges on scaling partnerships, improving ad targeting efficiency, and achieving operating leverage. Regulatory tailwinds for first-party data could benefit the company, though competition and debt servicing remain headwinds. Success depends on stabilizing losses and proving the model’s scalability beyond core verticals.
Company filings (10-K), Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |