Previous Close | $3.13 |
Intrinsic Value | $0.48 |
Upside potential | -85% |
Data is not available at this time.
Data I/O Corporation operates in the semiconductor and electronics manufacturing industry, specializing in programming and security deployment solutions for connected devices. The company’s core revenue model is driven by the sale of hardware and software systems that enable secure data programming for microcontrollers, flash memory, and other embedded systems. Its flagship products include the PSV family of automated programmers and the SentriX® security deployment platform, which cater to automotive, industrial, and consumer electronics markets. Data I/O holds a niche position as a trusted provider of secure provisioning solutions, particularly for IoT and automotive applications where data integrity is critical. The company competes by emphasizing reliability, scalability, and compliance with industry security standards, though it faces competition from larger semiconductor equipment providers. Its market positioning is bolstered by long-standing customer relationships and a focus on high-growth segments like electric vehicles and industrial automation.
In FY 2024, Data I/O reported revenue of $21.8 million, reflecting challenges in demand cyclicality. The company posted a net loss of $3.1 million, with diluted EPS of -$0.34, indicating margin pressure. Operating cash flow was negative at $995,000, while capital expenditures totaled $467,000, suggesting constrained liquidity. These metrics highlight inefficiencies in converting revenue to profitability amid a subdued semiconductor equipment market.
The negative earnings and operating cash flow underscore limited earnings power in the current cycle. Capital efficiency appears strained, with cash burn outweighing reinvestment needs. The company’s ability to scale profitability hinges on demand recovery in its end markets, particularly automotive electronics, where its security provisioning solutions are critical.
Data I/O maintains a modest balance sheet, with $10.3 million in cash and equivalents against $2.2 million in total debt, providing liquidity but limited leverage capacity. The absence of dividends aligns with its focus on preserving capital. While not distressed, the company’s financial health depends on stabilizing cash flows and managing working capital more effectively.
Growth trends remain muted, with no dividend policy in place, reflecting a prioritization of reinvestment over shareholder returns. The company’s performance is tied to semiconductor capex cycles, with potential upside from IoT and automotive electrification tailwinds. However, near-term visibility is limited given macroeconomic uncertainties.
The market likely prices DAIO as a cyclical small-cap with niche exposure, trading on cash position and speculative recovery potential. Negative earnings and cash flow suggest subdued expectations, though its technology in secure provisioning could warrant premium valuation if adoption accelerates.
Data I/O’s strategic advantage lies in its specialized security deployment solutions, which are critical for IoT and automotive applications. The outlook depends on broader semiconductor demand recovery and its ability to capitalize on secure data programming trends. Execution risks remain, but the company’s focus on high-reliability markets provides a foundation for long-term relevance.
10-K filing, company disclosures
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 |