investorscraft@gmail.com

Intrinsic ValueEdge Total Intelligence Inc. (CTRL.V)

Previous Close$0.69
Intrinsic Value
Upside potential
Previous Close
$0.69

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

Edge Total Intelligence Inc. operates within the competitive software infrastructure sector, specializing in the development and marketing of its proprietary edgeCore platform. This real-time digital operations software integrates disparate applications and data sources into a unified, immersive experience, targeting operational efficiency across technology operations, enterprise performance, compliance, and intelligent automation. The company employs a hybrid go-to-market strategy, leveraging both direct sales to corporations and governmental entities and partnerships with value-added resellers to extend its reach. Its positioning focuses on addressing complex information management requirements for commercial and government clients seeking digital transformation solutions. The platform's value proposition centers on unifying siloed systems, which is particularly relevant in an era of increasing digital complexity. Based in Arlington, Virginia, the company serves an international clientele, competing in a niche segment of the operational intelligence software market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CAD 4.13 million, indicating a relatively small-scale operation within the software sector. This was accompanied by a significant net loss of CAD -6.00 million, reflecting substantial costs relative to the current revenue base. The negative operating cash flow of CAD -3.45 million further underscores the company's pre-profitability stage, where operational expenditures are not yet covered by incoming cash generation from core business activities.

Earnings Power And Capital Efficiency

The diluted earnings per share of CAD -0.18 highlights the current lack of earnings power on a per-share basis. The negative operating cash flow, even after adjusting for minimal capital expenditures of approximately CAD -63,000, indicates that the business model is not yet generating positive returns on invested capital. The company remains in an investment phase, requiring capital to fund growth before achieving sustainable capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CAD 1.12 million against total debt of CAD 4.68 million, presenting a leveraged financial structure. The modest cash reserves relative to the debt load and ongoing cash burn from operations suggest a need for careful liquidity management. The company's financial health is characteristic of a development-stage technology firm, with sustainability dependent on its ability to grow revenue and secure additional financing if necessary.

Growth Trends And Dividend Policy

As a growth-oriented technology company in its early stages, Edge Total Intelligence does not pay a dividend, reinvesting all available resources back into the business. The primary focus is on scaling its platform and expanding its customer base. Historical trends would be required to assess the trajectory of its top-line growth, but the current financials reflect a company prioritizing market penetration over immediate profitability.

Valuation And Market Expectations

With a market capitalization of approximately CAD 36.7 million, the valuation significantly exceeds the company's annual revenue, implying investor expectations for substantial future growth and market expansion. A beta of 0.95 suggests the stock's volatility is nearly in line with the broader market. The valuation metrics reflect a premium typically assigned to technology firms with potential for scalable software platforms, betting on future success rather than current financial performance.

Strategic Advantages And Outlook

The company's strategic advantage lies in its edgeCore platform's ability to integrate diverse data sources and applications, addressing a key pain point in digital operations. Its focus on both commercial and government sectors provides diversified market opportunities. The outlook is contingent upon successful execution of its sales strategy, achieving revenue scale to offset operating costs, and navigating the competitive landscape of operational software. The path to profitability will be critical for long-term viability.

Sources

Company FilingsTSXV

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