investorscraft@gmail.com

Intrinsic ValueCIMG Inc. (IMG)

Previous Close$0.85
Intrinsic Value
Upside potential
Previous Close
$0.85

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

CIMG Inc. operates in a specialized industry, though its exact sector remains unspecified based on available data. The company's core revenue model appears to be under pressure, given its negative net income and operating cash flow. Without detailed product or service disclosures, it is challenging to assess its competitive positioning. The financials suggest CIMG may be in a developmental or restructuring phase, with limited market traction or operational scale at this stage. Further clarity on its business segments and customer base would be necessary to evaluate its market position accurately. The absence of dividends and significant capital expenditures indicates a focus on internal reinvestment or survival rather than expansion or shareholder returns.

Revenue Profitability And Efficiency

CIMG reported revenue of $3.35 million for FY 2023, but its net income was deeply negative at -$8.75 million, reflecting severe profitability challenges. The diluted EPS of -$11.95 underscores inefficiencies in translating revenue into earnings. Operating cash flow was also negative at -$6.93 million, suggesting operational struggles. Capital expenditures were minimal at -$16,241, indicating limited investment in growth or maintenance.

Earnings Power And Capital Efficiency

The company's earnings power is currently weak, with substantial losses overshadowing its modest revenue. Capital efficiency appears poor, as evidenced by the high negative net income relative to revenue. The lack of positive operating cash flow further highlights inefficiencies in converting business activities into sustainable financial performance.

Balance Sheet And Financial Health

CIMG holds $1.37 million in cash and equivalents, providing some liquidity, though its total debt of $409,230 is relatively low. The negative operating cash flow and net income raise concerns about its ability to sustain operations without additional financing. The balance sheet does not reflect significant asset growth or leverage, but the financial health is precarious due to ongoing losses.

Growth Trends And Dividend Policy

Growth trends are unclear due to the lack of historical data, but the current financials suggest stagnation or decline. The company does not pay dividends, aligning with its negative earnings and cash flow. Without profitability or positive cash generation, CIMG is unlikely to initiate shareholder returns in the near term.

Valuation And Market Expectations

Given the lack of profitability and negative cash flow, traditional valuation metrics are challenging to apply. Market expectations are likely muted, with investors focusing on potential turnaround or restructuring efforts. The high per-share losses indicate significant dilution risk if additional capital is raised.

Strategic Advantages And Outlook

CIMG's strategic advantages are not evident from the available data. The outlook remains uncertain, hinging on its ability to reverse losses and achieve operational sustainability. Without a clear path to profitability or market differentiation, the company faces substantial challenges in attracting investor confidence or achieving long-term viability.

Sources

SEC filings (CIK: 0001527613), company-reported financials for FY 2023

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