Previous Close | $1.48 |
Intrinsic Value | $13.47 |
Upside potential | +810% |
Data is not available at this time.
Cheer Holding, Inc. operates in the digital advertising and marketing sector, leveraging advanced data analytics and AI-driven solutions to deliver targeted advertising campaigns. The company primarily generates revenue through its proprietary ad-tech platform, which optimizes ad placements for clients across mobile and web-based ecosystems. Its core services include programmatic advertising, customer acquisition, and performance-based marketing, catering to a diverse clientele in high-growth digital markets. Cheer Holding differentiates itself through its proprietary algorithms and real-time bidding capabilities, positioning it as a competitive player in the fragmented digital ad space. The company’s focus on measurable ROI for advertisers strengthens its value proposition, particularly in emerging markets where digital penetration is accelerating. While it faces competition from global ad-tech giants, its niche expertise in localized campaigns and cost-efficient solutions provides a defensible market position.
Cheer Holding reported revenue of $147.2 million for the period, with net income of $25.97 million, reflecting a robust net margin of approximately 17.6%. Diluted EPS stood at $2.58, indicating strong earnings power relative to its share count. Operating cash flow was $22.88 million, supported by efficient working capital management, while minimal capital expenditures ($1,000) suggest a capital-light business model.
The company demonstrates solid earnings power, with its net income translating to a high return on equity, given its modest debt levels. Its capital efficiency is underscored by negligible capex requirements, allowing for strong free cash flow generation. The absence of significant reinvestment needs suggests a mature operational model with scalable margins.
Cheer Holding maintains a strong balance sheet, with cash and equivalents of $197.66 million, significantly outweighing total debt of $11.32 million. This liquidity position provides ample flexibility for strategic initiatives or potential acquisitions. The low leverage ratio indicates minimal financial risk, reinforcing the company’s stability.
Revenue growth trends are not explicitly provided, but the company’s profitability metrics suggest efficient scaling. Cheer Holding does not currently pay dividends, opting instead to retain earnings for potential growth opportunities or share repurchases, aligning with its capital-light structure.
With a market cap derived from its outstanding shares and current earnings, the company trades at a P/E multiple that reflects its profitability and cash-rich position. Investor expectations likely hinge on its ability to sustain margins and capitalize on digital advertising tailwinds, particularly in underserved markets.
Cheer Holding’s strategic advantages lie in its proprietary ad-tech platform and focus on high-margin performance marketing. The outlook remains positive, contingent on its ability to maintain technological differentiation and expand its client base. Risks include ad-spend cyclicality and competition, but its strong balance sheet provides a buffer against market volatility.
Company filings (CIK: 0001738758), disclosed financials for FY ending 2024-12-31
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 |